Highlights

[KOBAY] QoQ 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 -     6.26%    YoY -     -65.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 33,804 38,591 31,116 28,359 27,364 30,655 23,032 29.12%
  QoQ % -12.40% 24.02% 9.72% 3.64% -10.74% 33.10% -
  Horiz. % 146.77% 167.55% 135.10% 123.13% 118.81% 133.10% 100.00%
PBT 3,370 1,692 2,841 1,752 1,342 3,559 -2,538 -
  QoQ % 99.17% -40.44% 62.16% 30.55% -62.29% 240.23% -
  Horiz. % -132.78% -66.67% -111.94% -69.03% -52.88% -140.23% 100.00%
Tax -1,290 -489 -673 -994 -610 -907 30 -
  QoQ % -163.80% 27.34% 32.29% -62.95% 32.75% -3,123.33% -
  Horiz. % -4,300.00% -1,630.00% -2,243.33% -3,313.33% -2,033.33% -3,023.33% 100.00%
NP 2,080 1,203 2,168 758 732 2,652 -2,508 -
  QoQ % 72.90% -44.51% 186.02% 3.55% -72.40% 205.74% -
  Horiz. % -82.93% -47.97% -86.44% -30.22% -29.19% -105.74% 100.00%
NP to SH 2,037 1,173 2,148 730 687 2,142 -2,604 -
  QoQ % 73.66% -45.39% 194.25% 6.26% -67.93% 182.26% -
  Horiz. % -78.23% -45.05% -82.49% -28.03% -26.38% -82.26% 100.00%
Tax Rate 38.28 % 28.90 % 23.69 % 56.74 % 45.45 % 25.48 % - % -
  QoQ % 32.46% 21.99% -58.25% 24.84% 78.38% 0.00% -
  Horiz. % 150.24% 113.42% 92.97% 222.68% 178.38% 100.00% -
Total Cost 31,724 37,388 28,948 27,601 26,632 28,003 25,540 15.54%
  QoQ % -15.15% 29.16% 4.88% 3.64% -4.90% 9.64% -
  Horiz. % 124.21% 146.39% 113.34% 108.07% 104.28% 109.64% 100.00%
Net Worth 147,682 145,859 112,641 95,514 141,481 140,347 137,659 4.79%
  QoQ % 1.25% 29.49% 17.93% -32.49% 0.81% 1.95% -
  Horiz. % 107.28% 105.96% 81.83% 69.38% 102.78% 101.95% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 147,682 145,859 112,641 95,514 141,481 140,347 137,659 4.79%
  QoQ % 1.25% 29.49% 17.93% -32.49% 0.81% 1.95% -
  Horiz. % 107.28% 105.96% 81.83% 69.38% 102.78% 101.95% 100.00%
NOSH 101,850 102,000 79,325 68,224 68,019 67,800 67,812 31.12%
  QoQ % -0.15% 28.58% 16.27% 0.30% 0.32% -0.02% -
  Horiz. % 150.19% 150.41% 116.98% 100.61% 100.31% 99.98% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.15 % 3.12 % 6.97 % 2.67 % 2.68 % 8.65 % -10.89 % -
  QoQ % 97.12% -55.24% 161.05% -0.37% -69.02% 179.43% -
  Horiz. % -56.47% -28.65% -64.00% -24.52% -24.61% -79.43% 100.00%
ROE 1.38 % 0.80 % 1.91 % 0.76 % 0.49 % 1.53 % -1.89 % -
  QoQ % 72.50% -58.12% 151.32% 55.10% -67.97% 180.95% -
  Horiz. % -73.02% -42.33% -101.06% -40.21% -25.93% -80.95% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.19 37.83 39.23 41.57 40.23 45.21 33.96 -1.52%
  QoQ % -12.27% -3.57% -5.63% 3.33% -11.02% 33.13% -
  Horiz. % 97.73% 111.40% 115.52% 122.41% 118.46% 133.13% 100.00%
EPS 2.00 1.15 2.71 1.07 1.01 2.10 -3.84 -
  QoQ % 73.91% -57.56% 153.27% 5.94% -51.90% 154.69% -
  Horiz. % -52.08% -29.95% -70.57% -27.86% -26.30% -54.69% 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 1.4500 1.4300 1.4200 1.4000 2.0800 2.0700 2.0300 -20.08%
  QoQ % 1.40% 0.70% 1.43% -32.69% 0.48% 1.97% -
  Horiz. % 71.43% 70.44% 69.95% 68.97% 102.46% 101.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 101,850
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.19 37.89 30.55 27.84 26.87 30.10 22.61 29.13%
  QoQ % -12.40% 24.03% 9.73% 3.61% -10.73% 33.13% -
  Horiz. % 146.79% 167.58% 135.12% 123.13% 118.84% 133.13% 100.00%
EPS 2.00 1.15 2.11 0.72 0.67 2.10 -2.56 -
  QoQ % 73.91% -45.50% 193.06% 7.46% -68.10% 182.03% -
  Horiz. % -78.12% -44.92% -82.42% -28.13% -26.17% -82.03% 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 1.4500 1.4321 1.1060 0.9378 1.3891 1.3780 1.3516 4.79%
  QoQ % 1.25% 29.48% 17.94% -32.49% 0.81% 1.95% -
  Horiz. % 107.28% 105.96% 81.83% 69.38% 102.77% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8400 1.0300 0.8900 0.9500 1.1800 1.2300 1.4900 -
P/RPS 2.53 2.72 2.27 2.29 2.93 2.72 4.39 -30.72%
  QoQ % -6.99% 19.82% -0.87% -21.84% 7.72% -38.04% -
  Horiz. % 57.63% 61.96% 51.71% 52.16% 66.74% 61.96% 100.00%
P/EPS 42.00 89.57 32.87 88.79 116.83 38.93 -38.80 -
  QoQ % -53.11% 172.50% -62.98% -24.00% 200.10% 200.34% -
  Horiz. % -108.25% -230.85% -84.72% -228.84% -301.11% -100.34% 100.00%
EY 2.38 1.12 3.04 1.13 0.86 2.57 -2.58 -
  QoQ % 112.50% -63.16% 169.03% 31.40% -66.54% 199.61% -
  Horiz. % -92.25% -43.41% -117.83% -43.80% -33.33% -99.61% 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 0.72 0.63 0.68 0.57 0.59 0.73 -14.20%
  QoQ % -19.44% 14.29% -7.35% 19.30% -3.39% -19.18% -
  Horiz. % 79.45% 98.63% 86.30% 93.15% 78.08% 80.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 -
Price 0.9000 0.8300 1.0700 0.9150 1.5700 1.2500 1.4400 -
P/RPS 2.71 2.19 2.73 2.20 3.90 2.76 4.24 -25.78%
  QoQ % 23.74% -19.78% 24.09% -43.59% 41.30% -34.91% -
  Horiz. % 63.92% 51.65% 64.39% 51.89% 91.98% 65.09% 100.00%
P/EPS 45.00 72.17 39.51 85.51 155.45 39.57 -37.50 -
  QoQ % -37.65% 82.66% -53.79% -44.99% 292.85% 205.52% -
  Horiz. % -120.00% -192.45% -105.36% -228.03% -414.53% -105.52% 100.00%
EY 2.22 1.39 2.53 1.17 0.64 2.53 -2.67 -
  QoQ % 59.71% -45.06% 116.24% 82.81% -74.70% 194.76% -
  Horiz. % -83.15% -52.06% -94.76% -43.82% -23.97% -94.76% 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 0.62 0.58 0.75 0.65 0.75 0.60 0.71 -8.63%
  QoQ % 6.90% -22.67% 15.38% -13.33% 25.00% -15.49% -
  Horiz. % 87.32% 81.69% 105.63% 91.55% 105.63% 84.51% 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.
 


 

312  402  515  645 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 PUC 0.285+0.02 
 SAPNRG 0.79-0.015 
 PUC-WB 0.195+0.025 
 TRIVE 0.050.00 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.285+0.03 
 PUC-WA 0.21+0.025 
 GPACKET 0.525+0.01 
Partners & Brokers