[KOBAY] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -45.26%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 109,410 106,755 104,750 101,762 111,458 114,696 113,919 -2.64%
PBT 4,115 5,464 7,581 9,567 16,541 16,382 14,185 -56.01%
Tax -2,481 -2,426 -2,603 -2,472 -3,627 -3,549 -3,157 -14.77%
NP 1,634 3,038 4,978 7,095 12,914 12,833 11,028 -71.83%
-
NP to SH 955 2,364 4,459 6,877 12,564 12,531 10,636 -79.80%
-
Tax Rate 60.29% 44.40% 34.34% 25.84% 21.93% 21.66% 22.26% -
Total Cost 107,776 103,717 99,772 94,667 98,544 101,863 102,891 3.12%
-
Net Worth 68,216 136,039 140,347 137,659 142,148 139,436 136,765 -36.97%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 2,021 2,021 2,021 2,021 -
Div Payout % - - - 29.39% 16.09% 16.13% 19.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 68,216 136,039 140,347 137,659 142,148 139,436 136,765 -36.97%
NOSH 102,039 68,019 67,800 67,812 67,689 67,360 67,372 31.71%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.49% 2.85% 4.75% 6.97% 11.59% 11.19% 9.68% -
ROE 1.40% 1.74% 3.18% 5.00% 8.84% 8.99% 7.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 160.39 156.95 154.50 150.06 164.66 170.27 169.09 -3.44%
EPS 1.40 3.48 6.58 10.14 18.56 18.60 15.79 -79.96%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.00 2.00 2.07 2.03 2.10 2.07 2.03 -37.49%
Adjusted Per Share Value based on latest NOSH - 67,812
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.20 33.37 32.74 31.81 34.84 35.85 35.61 -2.64%
EPS 0.30 0.74 1.39 2.15 3.93 3.92 3.32 -79.71%
DPS 0.00 0.00 0.00 0.63 0.63 0.63 0.63 -
NAPS 0.2132 0.4252 0.4387 0.4303 0.4443 0.4358 0.4275 -36.97%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.95 1.18 1.23 1.49 2.16 1.09 1.18 -
P/RPS 0.59 0.75 0.80 0.99 1.31 0.64 0.70 -10.72%
P/EPS 67.86 33.95 18.70 14.69 11.64 5.86 7.47 332.47%
EY 1.47 2.95 5.35 6.81 8.59 17.07 13.38 -76.90%
DY 0.00 0.00 0.00 2.01 1.39 2.75 2.54 -
P/NAPS 0.95 0.59 0.59 0.73 1.03 0.53 0.58 38.74%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.915 1.57 1.25 1.44 1.56 2.53 0.96 -
P/RPS 0.57 1.00 0.81 0.96 0.95 1.49 0.57 0.00%
P/EPS 65.36 45.17 19.01 14.20 8.40 13.60 6.08 383.59%
EY 1.53 2.21 5.26 7.04 11.90 7.35 16.44 -79.31%
DY 0.00 0.00 0.00 2.08 1.92 1.19 3.13 -
P/NAPS 0.92 0.79 0.60 0.71 0.74 1.22 0.47 56.16%

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