[KOBAY] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 497.59%
YoY- -17.01%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 144,833 131,870 125,430 117,494 109,410 106,755 104,750 24.03%
PBT 13,785 9,655 7,627 9,493 4,115 5,464 7,581 48.81%
Tax -3,740 -3,446 -2,766 -3,183 -2,481 -2,426 -2,603 27.24%
NP 10,045 6,209 4,861 6,310 1,634 3,038 4,978 59.48%
-
NP to SH 9,904 6,088 4,738 5,707 955 2,364 4,459 69.98%
-
Tax Rate 27.13% 35.69% 36.27% 33.53% 60.29% 44.40% 34.34% -
Total Cost 134,788 125,661 120,569 111,184 107,776 103,717 99,772 22.13%
-
Net Worth 152,038 147,956 145,829 79,325 68,216 136,039 140,347 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 152,038 147,956 145,829 79,325 68,216 136,039 140,347 5.46%
NOSH 102,039 102,039 102,039 102,039 102,039 68,019 67,800 31.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.94% 4.71% 3.88% 5.37% 1.49% 2.85% 4.75% -
ROE 6.51% 4.11% 3.25% 7.19% 1.40% 1.74% 3.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.94 129.23 123.00 148.12 160.39 156.95 154.50 -5.48%
EPS 9.71 5.97 4.65 7.19 1.40 3.48 6.58 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.45 1.43 1.00 1.00 2.00 2.07 -19.63%
Adjusted Per Share Value based on latest NOSH - 102,039
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.27 41.22 39.20 36.72 34.20 33.37 32.74 24.04%
EPS 3.10 1.90 1.48 1.78 0.30 0.74 1.39 70.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.4625 0.4558 0.2479 0.2132 0.4252 0.4387 5.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.865 0.84 1.03 0.89 0.95 1.18 1.23 -
P/RPS 0.61 0.65 0.84 0.60 0.59 0.75 0.80 -16.49%
P/EPS 8.91 14.08 22.17 12.37 67.86 33.95 18.70 -38.91%
EY 11.22 7.10 4.51 8.08 1.47 2.95 5.35 63.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.72 0.89 0.95 0.59 0.59 -1.13%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 -
Price 0.83 0.90 0.83 1.07 0.915 1.57 1.25 -
P/RPS 0.58 0.70 0.67 0.72 0.57 1.00 0.81 -19.91%
P/EPS 8.55 15.08 17.86 14.87 65.36 45.17 19.01 -41.21%
EY 11.69 6.63 5.60 6.72 1.53 2.21 5.26 70.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.58 1.07 0.92 0.79 0.60 -4.48%

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