[KOBAY] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 44.37%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 115,785 111,446 109,456 104,750 98,793 102,126 101,436 9.21%
PBT 7,913 6,188 5,368 7,580 5,361 13,120 13,836 -31.07%
Tax -3,036 -3,208 -2,440 -2,603 -2,261 -3,452 -3,148 -2.38%
NP 4,877 2,980 2,928 4,977 3,100 9,668 10,688 -40.70%
-
NP to SH 4,753 2,834 2,748 4,458 3,088 9,842 11,128 -43.25%
-
Tax Rate 38.37% 51.84% 45.45% 34.34% 42.17% 26.31% 22.75% -
Total Cost 110,908 108,466 106,528 99,773 95,693 92,458 90,748 14.29%
-
Net Worth 112,641 95,502 141,481 140,478 137,873 142,147 139,436 -13.24%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 112,641 95,502 141,481 140,478 137,873 142,147 139,436 -13.24%
NOSH 102,039 102,039 68,019 67,863 67,917 67,689 67,360 31.86%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.21% 2.67% 2.68% 4.75% 3.14% 9.47% 10.54% -
ROE 4.22% 2.97% 1.94% 3.17% 2.24% 6.92% 7.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 145.96 163.37 160.92 154.35 145.46 150.88 150.59 -2.05%
EPS 5.99 4.16 4.04 4.38 4.55 14.54 16.52 -49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 2.08 2.07 2.03 2.10 2.07 -22.20%
Adjusted Per Share Value based on latest NOSH - 67,800
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 36.19 34.83 34.21 32.74 30.88 31.92 31.70 9.22%
EPS 1.49 0.89 0.86 1.39 0.97 3.08 3.48 -43.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3521 0.2985 0.4422 0.4391 0.4309 0.4443 0.4358 -13.24%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.89 0.95 1.18 1.23 1.49 2.16 1.09 -
P/RPS 0.61 0.58 0.73 0.80 1.02 1.43 0.72 -10.45%
P/EPS 14.85 22.87 29.21 18.72 32.77 14.86 6.60 71.62%
EY 6.73 4.37 3.42 5.34 3.05 6.73 15.16 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.57 0.59 0.73 1.03 0.53 12.20%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 26/11/15 -
Price 1.07 0.915 1.57 1.25 1.44 1.56 2.53 -
P/RPS 0.73 0.56 0.98 0.81 0.99 1.03 1.68 -42.60%
P/EPS 17.86 22.02 38.86 19.03 31.67 10.73 15.31 10.80%
EY 5.60 4.54 2.57 5.26 3.16 9.32 6.53 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.75 0.60 0.71 0.74 1.22 -27.67%

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