[KOBAY] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 46.39%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 37,064 31,116 23,032 32,728 22,468 21,508 23,106 8.19%
PBT 2,161 2,840 -2,538 4,436 7,263 226 336 36.35%
Tax -1,003 -672 30 -1,125 -625 -244 -380 17.54%
NP 1,158 2,168 -2,508 3,311 6,638 -18 -44 -
-
NP to SH 1,114 2,148 -2,604 3,083 6,567 -25 -397 -
-
Tax Rate 46.41% 23.66% - 25.36% 8.61% 107.96% 113.10% -
Total Cost 35,906 28,948 25,540 29,417 15,830 21,526 23,150 7.58%
-
Net Worth 153,066 79,325 137,659 133,955 127,972 110,000 111,698 5.38%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 153,066 79,325 137,659 133,955 127,972 110,000 111,698 5.38%
NOSH 102,093 102,039 67,812 67,314 67,353 62,500 67,288 7.19%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.12% 6.97% -10.89% 10.12% 29.54% -0.08% -0.19% -
ROE 0.73% 2.71% -1.89% 2.30% 5.13% -0.02% -0.36% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.32 39.23 33.96 48.62 33.36 34.41 34.34 0.93%
EPS 1.09 2.11 -3.84 4.58 9.75 -0.04 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.00 2.03 1.99 1.90 1.76 1.66 -1.67%
Adjusted Per Share Value based on latest NOSH - 67,314
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.36 9.54 7.06 10.03 6.89 6.59 7.08 8.19%
EPS 0.34 0.66 -0.80 0.95 2.01 -0.01 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4693 0.2432 0.422 0.4107 0.3923 0.3372 0.3424 5.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.945 0.89 1.49 0.995 0.80 0.63 0.83 -
P/RPS 2.60 2.27 4.39 2.05 2.40 1.83 2.42 1.20%
P/EPS 86.56 32.87 -38.80 21.72 8.21 -1,575.00 -140.68 -
EY 1.16 3.04 -2.58 4.60 12.19 -0.06 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.73 0.50 0.42 0.36 0.50 3.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 27/05/16 26/05/15 23/05/14 23/05/13 28/05/12 -
Price 1.05 1.07 1.44 1.13 0.85 0.655 0.83 -
P/RPS 2.89 2.73 4.24 2.32 2.55 1.90 2.42 3.00%
P/EPS 96.18 39.51 -37.50 24.67 8.72 -1,637.50 -140.68 -
EY 1.04 2.53 -2.67 4.05 11.47 -0.06 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.07 0.71 0.57 0.45 0.37 0.50 5.76%

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