[KOBAY] QoQ Annualized Quarter Result on 31-Mar-2024 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
15-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 46.2%
YoY- -63.3%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 371,272 327,369 317,070 300,028 291,056 313,891 326,957 8.81%
PBT 32,912 22,277 21,750 17,326 13,964 39,713 49,773 -24.04%
Tax -12,620 -9,654 -10,592 -9,884 -8,908 -12,507 -14,012 -6.71%
NP 20,292 12,623 11,158 7,442 5,056 27,206 35,761 -31.38%
-
NP to SH 21,244 15,034 13,441 9,194 6,112 28,081 36,624 -30.37%
-
Tax Rate 38.34% 43.34% 48.70% 57.05% 63.79% 31.49% 28.15% -
Total Cost 350,980 314,746 305,912 292,586 286,000 286,685 291,196 13.21%
-
Net Worth 387,127 387,419 384,217 384,217 381,015 381,015 381,015 1.06%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - 6,403 - -
Div Payout % - - - - - 22.80% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 387,127 387,419 384,217 384,217 381,015 381,015 381,015 1.06%
NOSH 319,939 326,180 326,180 326,180 326,180 326,180 326,180 -1.27%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.47% 3.86% 3.52% 2.48% 1.74% 8.67% 10.94% -
ROE 5.49% 3.88% 3.50% 2.39% 1.60% 7.37% 9.61% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.04 102.24 99.03 93.71 90.90 98.04 102.12 8.86%
EPS 6.64 4.70 4.20 2.88 1.92 8.77 11.44 -30.34%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.21 1.21 1.20 1.20 1.19 1.19 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 326,180
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 116.04 102.32 99.10 93.78 90.97 98.11 102.19 8.81%
EPS 6.64 4.70 4.20 2.87 1.91 8.78 11.45 -30.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.21 1.2109 1.2009 1.2009 1.1909 1.1909 1.1909 1.06%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.45 2.14 1.68 1.33 1.89 1.90 2.51 -
P/RPS 1.25 2.09 1.70 1.42 2.08 1.94 2.46 -36.24%
P/EPS 21.84 45.58 40.02 46.32 99.01 21.66 21.94 -0.30%
EY 4.58 2.19 2.50 2.16 1.01 4.62 4.56 0.29%
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 1.20 1.77 1.40 1.11 1.59 1.60 2.11 -31.28%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 28/08/24 15/05/24 21/02/24 16/11/23 29/08/23 17/05/23 -
Price 1.31 1.74 2.15 1.28 1.76 1.92 2.26 -
P/RPS 1.13 1.70 2.17 1.37 1.94 1.96 2.21 -35.97%
P/EPS 19.73 37.06 51.21 44.58 92.20 21.89 19.76 -0.10%
EY 5.07 2.70 1.95 2.24 1.08 4.57 5.06 0.13%
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 1.08 1.44 1.79 1.07 1.48 1.61 1.90 -31.30%

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