[KOBAY] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -78.23%
YoY- -85.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 317,070 300,028 291,056 313,891 326,957 343,176 357,764 -7.72%
PBT 21,750 17,326 13,964 39,713 49,773 53,468 59,044 -48.58%
Tax -10,592 -9,884 -8,908 -12,507 -14,012 -15,466 -18,012 -29.78%
NP 11,158 7,442 5,056 27,206 35,761 38,002 41,032 -57.99%
-
NP to SH 13,441 9,194 6,112 28,081 36,624 39,096 42,060 -53.22%
-
Tax Rate 48.70% 57.05% 63.79% 31.49% 28.15% 28.93% 30.51% -
Total Cost 305,912 292,586 286,000 286,685 291,196 305,174 316,732 -2.28%
-
Net Worth 384,217 384,217 381,015 381,015 381,015 384,217 371,039 2.35%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - 6,403 - - - -
Div Payout % - - - 22.80% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 384,217 384,217 381,015 381,015 381,015 384,217 371,039 2.35%
NOSH 326,180 326,180 326,180 326,180 326,180 326,180 326,180 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.52% 2.48% 1.74% 8.67% 10.94% 11.07% 11.47% -
ROE 3.50% 2.39% 1.60% 7.37% 9.61% 10.18% 11.34% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 99.03 93.71 90.90 98.04 102.12 107.18 112.81 -8.31%
EPS 4.20 2.88 1.92 8.77 11.44 12.22 13.28 -53.54%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.19 1.19 1.19 1.20 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 326,180
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 97.21 91.98 89.23 96.23 100.24 105.21 109.68 -7.72%
EPS 4.12 2.82 1.87 8.61 11.23 11.99 12.89 -53.21%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
NAPS 1.1779 1.1779 1.1681 1.1681 1.1681 1.1779 1.1375 2.35%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.68 1.33 1.89 1.90 2.51 2.72 2.63 -
P/RPS 1.70 1.42 2.08 1.94 2.46 2.54 2.33 -18.93%
P/EPS 40.02 46.32 99.01 21.66 21.94 22.28 19.83 59.63%
EY 2.50 2.16 1.01 4.62 4.56 4.49 5.04 -37.31%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 1.40 1.11 1.59 1.60 2.11 2.27 2.25 -27.09%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 15/05/24 21/02/24 16/11/23 29/08/23 17/05/23 09/02/23 16/11/22 -
Price 2.15 1.28 1.76 1.92 2.26 3.07 2.76 -
P/RPS 2.17 1.37 1.94 1.96 2.21 2.86 2.45 -7.76%
P/EPS 51.21 44.58 92.20 21.89 19.76 25.14 20.81 82.17%
EY 1.95 2.24 1.08 4.57 5.06 3.98 4.81 -45.19%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.79 1.07 1.48 1.61 1.90 2.56 2.36 -16.81%

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