[KOBAY] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -7.0%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 35,796 39,103 48,550 48,089 49,939 50,946 49,752 -19.62%
PBT 7,081 7,759 8,458 8,806 9,860 6,638 7,032 0.46%
Tax -1,096 -2,472 -2,215 -2,324 -2,854 -2,262 -2,129 -35.63%
NP 5,985 5,287 6,243 6,482 7,006 4,376 4,903 14.14%
-
NP to SH 5,953 5,230 6,231 6,447 6,932 4,321 4,872 14.22%
-
Tax Rate 15.48% 31.86% 26.19% 26.39% 28.95% 34.08% 30.28% -
Total Cost 29,811 33,816 42,307 41,607 42,933 46,570 44,849 -23.74%
-
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 209,313 203,186 198,081 191,955 188,892 181,745 177,660 11.49%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.72% 13.52% 12.86% 13.48% 14.03% 8.59% 9.85% -
ROE 2.84% 2.57% 3.15% 3.36% 3.67% 2.38% 2.74% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.06 38.30 47.55 47.10 48.91 49.90 48.73 -19.62%
EPS 5.83 5.12 6.10 6.31 6.79 4.23 4.77 14.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.99 1.94 1.88 1.85 1.78 1.74 11.49%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.19 12.22 15.17 15.03 15.61 15.92 15.55 -19.61%
EPS 1.86 1.63 1.95 2.02 2.17 1.35 1.52 14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.6351 0.6191 0.60 0.5904 0.5681 0.5553 11.49%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.39 1.93 1.83 1.40 1.80 1.55 1.58 -
P/RPS 6.82 5.04 3.85 2.97 3.68 3.11 3.24 63.87%
P/EPS 40.99 37.68 29.99 22.17 26.51 36.63 33.11 15.22%
EY 2.44 2.65 3.33 4.51 3.77 2.73 3.02 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 0.94 0.74 0.97 0.87 0.91 18.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 23/08/19 -
Price 4.79 2.51 1.99 1.88 1.86 1.58 1.73 -
P/RPS 13.66 6.55 4.19 3.99 3.80 3.17 3.55 144.55%
P/EPS 82.16 49.00 32.61 29.77 27.40 37.33 36.26 72.08%
EY 1.22 2.04 3.07 3.36 3.65 2.68 2.76 -41.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.26 1.03 1.00 1.01 0.89 0.99 76.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment