[KOBAY] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -35.16%
YoY- -58.08%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 117,494 109,410 106,755 104,750 101,762 111,458 114,696 1.61%
PBT 9,493 4,115 5,464 7,581 9,567 16,541 16,382 -30.47%
Tax -3,183 -2,481 -2,426 -2,603 -2,472 -3,627 -3,549 -6.99%
NP 6,310 1,634 3,038 4,978 7,095 12,914 12,833 -37.67%
-
NP to SH 5,707 955 2,364 4,459 6,877 12,564 12,531 -40.77%
-
Tax Rate 33.53% 60.29% 44.40% 34.34% 25.84% 21.93% 21.66% -
Total Cost 111,184 107,776 103,717 99,772 94,667 98,544 101,863 6.00%
-
Net Worth 79,325 68,216 136,039 140,347 137,659 142,148 139,436 -31.31%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - 2,021 2,021 2,021 -
Div Payout % - - - - 29.39% 16.09% 16.13% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 79,325 68,216 136,039 140,347 137,659 142,148 139,436 -31.31%
NOSH 102,039 102,039 68,019 67,800 67,812 67,689 67,360 31.86%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.37% 1.49% 2.85% 4.75% 6.97% 11.59% 11.19% -
ROE 7.19% 1.40% 1.74% 3.18% 5.00% 8.84% 8.99% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 148.12 160.39 156.95 154.50 150.06 164.66 170.27 -8.86%
EPS 7.19 1.40 3.48 6.58 10.14 18.56 18.60 -46.90%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.00 1.00 2.00 2.07 2.03 2.10 2.07 -38.40%
Adjusted Per Share Value based on latest NOSH - 67,800
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 36.02 33.54 32.73 32.11 31.20 34.17 35.16 1.62%
EPS 1.75 0.29 0.72 1.37 2.11 3.85 3.84 -40.75%
DPS 0.00 0.00 0.00 0.00 0.62 0.62 0.62 -
NAPS 0.2432 0.2091 0.4171 0.4303 0.422 0.4358 0.4275 -31.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.89 0.95 1.18 1.23 1.49 2.16 1.09 -
P/RPS 0.60 0.59 0.75 0.80 0.99 1.31 0.64 -4.20%
P/EPS 12.37 67.86 33.95 18.70 14.69 11.64 5.86 64.48%
EY 8.08 1.47 2.95 5.35 6.81 8.59 17.07 -39.23%
DY 0.00 0.00 0.00 0.00 2.01 1.39 2.75 -
P/NAPS 0.89 0.95 0.59 0.59 0.73 1.03 0.53 41.23%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 26/11/15 -
Price 1.07 0.915 1.57 1.25 1.44 1.56 2.53 -
P/RPS 0.72 0.57 1.00 0.81 0.96 0.95 1.49 -38.39%
P/EPS 14.87 65.36 45.17 19.01 14.20 8.40 13.60 6.12%
EY 6.72 1.53 2.21 5.26 7.04 11.90 7.35 -5.79%
DY 0.00 0.00 0.00 0.00 2.08 1.92 1.19 -
P/NAPS 1.07 0.92 0.79 0.60 0.71 0.74 1.22 -8.36%

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