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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 38,591 31,116 28,359 27,364 30,655 23,032 25,704 31.15%
  QoQ % 24.02% 9.72% 3.64% -10.74% 33.10% -10.40% -
  Horiz. % 150.14% 121.06% 110.33% 106.46% 119.26% 89.60% 100.00%
PBT 1,692 2,841 1,752 1,342 3,559 -2,538 3,101 -33.25%
  QoQ % -40.44% 62.16% 30.55% -62.29% 240.23% -181.84% -
  Horiz. % 54.56% 91.62% 56.50% 43.28% 114.77% -81.84% 100.00%
Tax -489 -673 -994 -610 -907 30 -939 -35.30%
  QoQ % 27.34% 32.29% -62.95% 32.75% -3,123.33% 103.19% -
  Horiz. % 52.08% 71.67% 105.86% 64.96% 96.59% -3.19% 100.00%
NP 1,203 2,168 758 732 2,652 -2,508 2,162 -32.37%
  QoQ % -44.51% 186.02% 3.55% -72.40% 205.74% -216.00% -
  Horiz. % 55.64% 100.28% 35.06% 33.86% 122.66% -116.00% 100.00%
NP to SH 1,173 2,148 730 687 2,142 -2,604 2,139 -33.03%
  QoQ % -45.39% 194.25% 6.26% -67.93% 182.26% -221.74% -
  Horiz. % 54.84% 100.42% 34.13% 32.12% 100.14% -121.74% 100.00%
Tax Rate 28.90 % 23.69 % 56.74 % 45.45 % 25.48 % - % 30.28 % -3.06%
  QoQ % 21.99% -58.25% 24.84% 78.38% 0.00% 0.00% -
  Horiz. % 95.44% 78.24% 187.38% 150.10% 84.15% 0.00% 100.00%
Total Cost 37,388 28,948 27,601 26,632 28,003 25,540 23,542 36.16%
  QoQ % 29.16% 4.88% 3.64% -4.90% 9.64% 8.49% -
  Horiz. % 158.81% 122.96% 117.24% 113.13% 118.95% 108.49% 100.00%
Net Worth 145,859 112,641 95,514 141,481 140,347 137,659 142,148 1.73%
  QoQ % 29.49% 17.93% -32.49% 0.81% 1.95% -3.16% -
  Horiz. % 102.61% 79.24% 67.19% 99.53% 98.73% 96.84% 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 145,859 112,641 95,514 141,481 140,347 137,659 142,148 1.73%
  QoQ % 29.49% 17.93% -32.49% 0.81% 1.95% -3.16% -
  Horiz. % 102.61% 79.24% 67.19% 99.53% 98.73% 96.84% 100.00%
NOSH 102,000 79,325 68,224 68,019 67,800 67,812 67,689 31.47%
  QoQ % 28.58% 16.27% 0.30% 0.32% -0.02% 0.18% -
  Horiz. % 150.69% 117.19% 100.79% 100.49% 100.16% 100.18% 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 3.12 % 6.97 % 2.67 % 2.68 % 8.65 % -10.89 % 8.41 % -48.40%
  QoQ % -55.24% 161.05% -0.37% -69.02% 179.43% -229.49% -
  Horiz. % 37.10% 82.88% 31.75% 31.87% 102.85% -129.49% 100.00%
ROE 0.80 % 1.91 % 0.76 % 0.49 % 1.53 % -1.89 % 1.50 % -34.26%
  QoQ % -58.12% 151.32% 55.10% -67.97% 180.95% -226.00% -
  Horiz. % 53.33% 127.33% 50.67% 32.67% 102.00% -126.00% 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 37.83 39.23 41.57 40.23 45.21 33.96 37.97 -0.25%
  QoQ % -3.57% -5.63% 3.33% -11.02% 33.13% -10.56% -
  Horiz. % 99.63% 103.32% 109.48% 105.95% 119.07% 89.44% 100.00%
EPS 1.15 2.71 1.07 1.01 2.10 -3.84 3.16 -49.06%
  QoQ % -57.56% 153.27% 5.94% -51.90% 154.69% -221.52% -
  Horiz. % 36.39% 85.76% 33.86% 31.96% 66.46% -121.52% 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 37.83 30.51 27.80 26.83 30.05 22.58 25.20 31.14%
  QoQ % 23.99% 9.75% 3.62% -10.72% 33.08% -10.40% -
  Horiz. % 150.12% 121.07% 110.32% 106.47% 119.25% 89.60% 100.00%
EPS 1.15 2.11 0.72 0.67 2.10 -2.55 2.10 -33.09%
  QoQ % -45.50% 193.06% 7.46% -68.10% 182.35% -221.43% -
  Horiz. % 54.76% 100.48% 34.29% 31.90% 100.00% -121.43% 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 1.1043 0.9364 1.3871 1.3760 1.3496 1.3936 1.74%
  QoQ % 29.49% 17.93% -32.49% 0.81% 1.96% -3.16% -
  Horiz. % 102.61% 79.24% 67.19% 99.53% 98.74% 96.84% 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 2.72 2.27 2.29 2.93 2.72 4.39 5.69 -38.89%
  QoQ % 19.82% -0.87% -21.84% 7.72% -38.04% -22.85% -
  Horiz. % 47.80% 39.89% 40.25% 51.49% 47.80% 77.15% 100.00%
P/EPS 89.57 32.87 88.79 116.83 38.93 -38.80 68.35 19.77%
  QoQ % 172.50% -62.98% -24.00% 200.10% 200.34% -156.77% -
  Horiz. % 131.05% 48.09% 129.90% 170.93% 56.96% -56.77% 100.00%
EY 1.12 3.04 1.13 0.86 2.57 -2.58 1.46 -16.21%
  QoQ % -63.16% 169.03% 31.40% -66.54% 199.61% -276.71% -
  Horiz. % 76.71% 208.22% 77.40% 58.90% 176.03% -176.71% 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 2.19 2.73 2.20 3.90 2.76 4.24 4.11 -34.30%
  QoQ % -19.78% 24.09% -43.59% 41.30% -34.91% 3.16% -
  Horiz. % 53.28% 66.42% 53.53% 94.89% 67.15% 103.16% 100.00%
P/EPS 72.17 39.51 85.51 155.45 39.57 -37.50 49.37 28.83%
  QoQ % 82.66% -53.79% -44.99% 292.85% 205.52% -175.96% -
  Horiz. % 146.18% 80.03% 173.20% 314.87% 80.15% -75.96% 100.00%
EY 1.39 2.53 1.17 0.64 2.53 -2.67 2.03 -22.33%
  QoQ % -45.06% 116.24% 82.81% -74.70% 194.76% -231.53% -
  Horiz. % 68.47% 124.63% 57.64% 31.53% 124.63% -131.53% 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.
 


 

345  357  576  566 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PALETTE 0.44+0.075 
 PUC 0.160.00 
 HUBLINE 0.17+0.01 
 KEYASIC 0.325+0.055 
 ASIABIO 0.195-0.015 
 MNC 0.100.00 
 IFCAMSC 0.405+0.005 
 HIBISCS 0.735-0.005 
 NETX 0.055-0.005 
 DBE 0.03+0.005 
Partners & Brokers