Highlights

[KOBAY] QoQ Cumulative Quarter Result on 2016-12-31 [#2]

Stock [KOBAY]: KOBAY TECHNOLOGY BHD
Announcement Date 17-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     106.26%    YoY -     -71.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter 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 86,839 55,723 27,364 104,750 74,095 51,063 82.15%
  QoQ % 44.44% 55.84% 103.64% -73.88% 41.37% 45.11% -
  Horiz. % 245.64% 170.06% 109.13% 53.59% 205.14% 145.11% 100.00%
PBT 7,627 5,935 3,094 1,342 7,580 4,021 6,560 10.58%
  QoQ % 28.51% 91.82% 130.55% -82.30% 88.51% -38.70% -
  Horiz. % 116.27% 90.47% 47.16% 20.46% 115.55% 61.30% 100.00%
Tax -2,765 -2,277 -1,604 -610 -2,603 -1,696 -1,726 36.95%
  QoQ % -21.43% -41.96% -162.95% 76.57% -53.48% 1.74% -
  Horiz. % 160.20% 131.92% 92.93% 35.34% 150.81% 98.26% 100.00%
NP 4,862 3,658 1,490 732 4,977 2,325 4,834 0.39%
  QoQ % 32.91% 145.50% 103.55% -85.29% 114.06% -51.90% -
  Horiz. % 100.58% 75.67% 30.82% 15.14% 102.96% 48.10% 100.00%
NP to SH 4,739 3,565 1,417 687 4,458 2,316 4,921 -2.48%
  QoQ % 32.93% 151.59% 106.26% -84.59% 92.49% -52.94% -
  Horiz. % 96.30% 72.44% 28.79% 13.96% 90.59% 47.06% 100.00%
Tax Rate 36.25 % 38.37 % 51.84 % 45.45 % 34.34 % 42.18 % 26.31 % 23.84%
  QoQ % -5.53% -25.98% 14.06% 32.35% -18.59% 60.32% -
  Horiz. % 137.78% 145.84% 197.04% 172.75% 130.52% 160.32% 100.00%
Total Cost 120,568 83,181 54,233 26,632 99,773 71,770 46,229 89.58%
  QoQ % 44.95% 53.38% 103.64% -73.31% 39.02% 55.25% -
  Horiz. % 260.81% 179.93% 117.31% 57.61% 215.82% 155.25% 100.00%
Net Worth 145,736 112,641 95,375 141,481 140,478 137,873 142,147 1.68%
  QoQ % 29.38% 18.10% -32.59% 0.71% 1.89% -3.01% -
  Horiz. % 102.53% 79.24% 67.10% 99.53% 98.83% 96.99% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 145,736 112,641 95,375 141,481 140,478 137,873 142,147 1.68%
  QoQ % 29.38% 18.10% -32.59% 0.71% 1.89% -3.01% -
  Horiz. % 102.53% 79.24% 67.10% 99.53% 98.83% 96.99% 100.00%
NOSH 101,913 79,325 68,125 68,019 67,863 67,917 67,689 31.40%
  QoQ % 28.48% 16.44% 0.15% 0.23% -0.08% 0.34% -
  Horiz. % 150.56% 117.19% 100.64% 100.49% 100.26% 100.34% 100.00%
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 % 4.21 % 2.67 % 2.68 % 4.75 % 3.14 % 9.47 % -44.87%
  QoQ % -7.84% 57.68% -0.37% -43.58% 51.27% -66.84% -
  Horiz. % 40.97% 44.46% 28.19% 28.30% 50.16% 33.16% 100.00%
ROE 3.25 % 3.16 % 1.49 % 0.49 % 3.17 % 1.68 % 3.46 % -4.09%
  QoQ % 2.85% 112.08% 204.08% -84.54% 88.69% -51.45% -
  Horiz. % 93.93% 91.33% 43.06% 14.16% 91.62% 48.55% 100.00%
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 123.07 109.47 81.80 40.23 154.35 109.09 75.44 38.62%
  QoQ % 12.42% 33.83% 103.33% -73.94% 41.49% 44.60% -
  Horiz. % 163.14% 145.11% 108.43% 53.33% 204.60% 144.60% 100.00%
EPS 4.65 4.49 2.08 1.01 4.38 3.41 7.27 -25.78%
  QoQ % 3.56% 115.87% 105.94% -76.94% 28.45% -53.09% -
  Horiz. % 63.96% 61.76% 28.61% 13.89% 60.25% 46.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4300 1.4200 1.4000 2.0800 2.0700 2.0300 2.1000 -22.62%
  QoQ % 0.70% 1.43% -32.69% 0.48% 1.97% -3.33% -
  Horiz. % 68.10% 67.62% 66.67% 99.05% 98.57% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 122.97 85.14 54.63 26.83 102.70 72.64 50.06 82.16%
  QoQ % 44.43% 55.85% 103.62% -73.88% 41.38% 45.11% -
  Horiz. % 245.65% 170.08% 109.13% 53.60% 205.15% 145.11% 100.00%
EPS 4.65 3.50 1.39 0.67 4.37 2.27 4.82 -2.37%
  QoQ % 32.86% 151.80% 107.46% -84.67% 92.51% -52.90% -
  Horiz. % 96.47% 72.61% 28.84% 13.90% 90.66% 47.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4288 1.1043 0.9350 1.3871 1.3772 1.3517 1.3936 1.68%
  QoQ % 29.39% 18.11% -32.59% 0.72% 1.89% -3.01% -
  Horiz. % 102.53% 79.24% 67.09% 99.53% 98.82% 96.99% 100.00%
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 1.0300 0.8900 0.9500 1.1800 1.2300 1.4900 2.1600 -
P/RPS 0.84 0.81 1.16 2.93 0.80 1.37 2.86 -55.85%
  QoQ % 3.70% -30.17% -60.41% 266.25% -41.61% -52.10% -
  Horiz. % 29.37% 28.32% 40.56% 102.45% 27.97% 47.90% 100.00%
P/EPS 22.15 19.80 45.67 116.83 18.72 43.70 29.71 -17.79%
  QoQ % 11.87% -56.65% -60.91% 524.09% -57.16% 47.09% -
  Horiz. % 74.55% 66.64% 153.72% 393.23% 63.01% 147.09% 100.00%
EY 4.51 5.05 2.19 0.86 5.34 2.29 3.37 21.46%
  QoQ % -10.69% 130.59% 154.65% -83.90% 133.19% -32.05% -
  Horiz. % 133.83% 149.85% 64.99% 25.52% 158.46% 67.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.63 0.68 0.57 0.59 0.73 1.03 -21.25%
  QoQ % 14.29% -7.35% 19.30% -3.39% -19.18% -29.13% -
  Horiz. % 69.90% 61.17% 66.02% 55.34% 57.28% 70.87% 100.00%
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 0.8300 1.0700 0.9150 1.5700 1.2500 1.4400 1.5600 -
P/RPS 0.67 0.98 1.12 3.90 0.81 1.32 2.07 -52.89%
  QoQ % -31.63% -12.50% -71.28% 381.48% -38.64% -36.23% -
  Horiz. % 32.37% 47.34% 54.11% 188.41% 39.13% 63.77% 100.00%
P/EPS 17.85 23.81 43.99 155.45 19.03 42.23 21.46 -11.57%
  QoQ % -25.03% -45.87% -71.70% 716.87% -54.94% 96.78% -
  Horiz. % 83.18% 110.95% 204.99% 724.37% 88.68% 196.78% 100.00%
EY 5.60 4.20 2.27 0.64 5.26 2.37 4.66 13.04%
  QoQ % 33.33% 85.02% 254.69% -87.83% 121.94% -49.14% -
  Horiz. % 120.17% 90.13% 48.71% 13.73% 112.88% 50.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.75 0.65 0.75 0.60 0.71 0.74 -15.00%
  QoQ % -22.67% 15.38% -13.33% 25.00% -15.49% -4.05% -
  Horiz. % 78.38% 101.35% 87.84% 101.35% 81.08% 95.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

342  435  524  551 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KEYASIC 0.275-0.05 
 HUBLINE 0.165-0.005 
 HUAAN 0.215-0.005 
 VSOLAR 0.14+0.005 
 SCOMNET 0.30+0.045 
 M3TECH 0.155-0.005 
 ASIABIO 0.19-0.005 
 M3TECH-WA 0.07+0.005 
 MNC 0.095-0.005 
 PUC 0.160.00 
Partners & Brokers