[KOBAY] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -46.98%
YoY- -81.13%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 125,430 117,494 109,410 106,755 104,750 101,762 111,458 8.19%
PBT 7,627 9,493 4,115 5,464 7,581 9,567 16,541 -40.34%
Tax -2,766 -3,183 -2,481 -2,426 -2,603 -2,472 -3,627 -16.54%
NP 4,861 6,310 1,634 3,038 4,978 7,095 12,914 -47.89%
-
NP to SH 4,738 5,707 955 2,364 4,459 6,877 12,564 -47.83%
-
Tax Rate 36.27% 33.53% 60.29% 44.40% 34.34% 25.84% 21.93% -
Total Cost 120,569 111,184 107,776 103,717 99,772 94,667 98,544 14.40%
-
Net Worth 145,829 79,325 68,216 136,039 140,347 137,659 142,148 1.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 2,021 2,021 -
Div Payout % - - - - - 29.39% 16.09% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 145,829 79,325 68,216 136,039 140,347 137,659 142,148 1.72%
NOSH 102,039 102,039 102,039 68,019 67,800 67,812 67,689 31.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.88% 5.37% 1.49% 2.85% 4.75% 6.97% 11.59% -
ROE 3.25% 7.19% 1.40% 1.74% 3.18% 5.00% 8.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 123.00 148.12 160.39 156.95 154.50 150.06 164.66 -17.68%
EPS 4.65 7.19 1.40 3.48 6.58 10.14 18.56 -60.29%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.43 1.00 1.00 2.00 2.07 2.03 2.10 -22.61%
Adjusted Per Share Value based on latest NOSH - 68,019
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.45 36.02 33.54 32.73 32.11 31.20 34.17 8.19%
EPS 1.45 1.75 0.29 0.72 1.37 2.11 3.85 -47.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.62 -
NAPS 0.4471 0.2432 0.2091 0.4171 0.4303 0.422 0.4358 1.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.03 0.89 0.95 1.18 1.23 1.49 2.16 -
P/RPS 0.84 0.60 0.59 0.75 0.80 0.99 1.31 -25.66%
P/EPS 22.17 12.37 67.86 33.95 18.70 14.69 11.64 53.71%
EY 4.51 8.08 1.47 2.95 5.35 6.81 8.59 -34.94%
DY 0.00 0.00 0.00 0.00 0.00 2.01 1.39 -
P/NAPS 0.72 0.89 0.95 0.59 0.59 0.73 1.03 -21.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 -
Price 0.83 1.07 0.915 1.57 1.25 1.44 1.56 -
P/RPS 0.67 0.72 0.57 1.00 0.81 0.96 0.95 -20.78%
P/EPS 17.86 14.87 65.36 45.17 19.01 14.20 8.40 65.42%
EY 5.60 6.72 1.53 2.21 5.26 7.04 11.90 -39.52%
DY 0.00 0.00 0.00 0.00 0.00 2.08 1.92 -
P/NAPS 0.58 1.07 0.92 0.79 0.60 0.71 0.74 -15.00%

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