[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 31.29%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 98,793 102,126 101,436 113,919 115,002 107,048 98,328 0.31%
PBT 5,361 13,120 13,836 14,185 11,520 8,408 5,048 4.08%
Tax -2,261 -3,452 -3,148 -3,157 -3,174 -2,512 -1,580 26.96%
NP 3,100 9,668 10,688 11,028 8,345 5,896 3,468 -7.19%
-
NP to SH 3,088 9,842 11,128 10,636 8,101 5,986 3,548 -8.83%
-
Tax Rate 42.17% 26.31% 22.75% 22.26% 27.55% 29.88% 31.30% -
Total Cost 95,693 92,458 90,748 102,891 106,657 101,152 94,860 0.58%
-
Net Worth 137,873 142,147 139,436 136,753 134,049 132,797 129,690 4.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 2,020 - - - -
Div Payout % - - - 19.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 137,873 142,147 139,436 136,753 134,049 132,797 129,690 4.15%
NOSH 67,917 67,689 67,360 67,366 67,361 67,409 67,196 0.71%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.14% 9.47% 10.54% 9.68% 7.26% 5.51% 3.53% -
ROE 2.24% 6.92% 7.98% 7.78% 6.04% 4.51% 2.74% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 145.46 150.88 150.59 169.10 170.72 158.80 146.33 -0.39%
EPS 4.55 14.54 16.52 15.79 12.03 8.88 5.28 -9.43%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.03 2.10 2.07 2.03 1.99 1.97 1.93 3.42%
Adjusted Per Share Value based on latest NOSH - 67,372
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 30.29 31.31 31.10 34.93 35.26 32.82 30.15 0.30%
EPS 0.95 3.02 3.41 3.26 2.48 1.84 1.09 -8.74%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.4227 0.4358 0.4275 0.4193 0.411 0.4071 0.3976 4.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.49 2.16 1.09 1.18 0.995 1.03 1.15 -
P/RPS 1.02 1.43 0.72 0.70 0.58 0.65 0.79 18.55%
P/EPS 32.77 14.86 6.60 7.47 8.27 11.60 21.78 31.27%
EY 3.05 6.73 15.16 13.38 12.09 8.62 4.59 -23.83%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 0.53 0.58 0.50 0.52 0.60 13.95%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 23/10/14 -
Price 1.44 1.56 2.53 0.96 1.13 0.975 1.05 -
P/RPS 0.99 1.03 1.68 0.57 0.66 0.61 0.72 23.62%
P/EPS 31.67 10.73 15.31 6.08 9.40 10.98 19.89 36.31%
EY 3.16 9.32 6.53 16.45 10.64 9.11 5.03 -26.62%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 1.22 0.47 0.57 0.49 0.54 19.99%

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