[KOBAY] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 18.7%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 92,833 66,136 46,847 35,218 35,796 39,103 48,550 53.87%
PBT 21,390 13,938 11,784 8,776 7,081 7,759 8,458 85.30%
Tax -6,236 -3,718 -3,206 -1,674 -1,096 -2,472 -2,215 99.00%
NP 15,154 10,220 8,578 7,102 5,985 5,287 6,243 80.32%
-
NP to SH 14,519 9,720 8,529 7,066 5,953 5,230 6,231 75.48%
-
Tax Rate 29.15% 26.68% 27.21% 19.07% 15.48% 31.86% 26.19% -
Total Cost 77,679 55,916 38,269 28,116 29,811 33,816 42,307 49.77%
-
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 323,401 219,205 213,752 210,334 209,313 203,186 198,081 38.53%
NOSH 326,180 306,280 306,280 102,104 102,104 102,104 102,104 116.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.32% 15.45% 18.31% 20.17% 16.72% 13.52% 12.86% -
ROE 4.49% 4.43% 3.99% 3.36% 2.84% 2.57% 3.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.71 22.02 15.34 34.49 35.06 38.30 47.55 -25.22%
EPS 4.80 3.24 2.79 6.92 5.83 5.12 6.10 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.73 0.70 2.06 2.05 1.99 1.94 -32.67%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 28.46 20.28 14.36 10.80 10.97 11.99 14.88 53.90%
EPS 4.45 2.98 2.61 2.17 1.83 1.60 1.91 75.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9915 0.672 0.6553 0.6448 0.6417 0.6229 0.6073 38.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 6.03 4.90 2.70 4.70 2.39 1.93 1.83 -
P/RPS 19.63 22.25 17.60 13.63 6.82 5.04 3.85 195.35%
P/EPS 125.53 151.38 96.67 67.92 40.99 37.68 29.99 159.04%
EY 0.80 0.66 1.03 1.47 2.44 2.65 3.33 -61.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 6.71 3.86 2.28 1.17 0.97 0.94 229.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 -
Price 4.71 6.10 5.20 4.38 4.79 2.51 1.99 -
P/RPS 15.33 27.70 33.89 12.70 13.66 6.55 4.19 136.87%
P/EPS 98.05 188.45 186.17 63.29 82.16 49.00 32.61 107.90%
EY 1.02 0.53 0.54 1.58 1.22 2.04 3.07 -51.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 8.36 7.43 2.13 2.34 1.26 1.03 162.57%

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