[KOBAY] QoQ Cumulative 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- -94.56%
YoY- -85.47%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 237,803 150,014 72,764 313,891 245,218 171,588 89,441 91.80%
PBT 16,313 8,663 3,491 39,713 37,330 26,734 14,761 6.88%
Tax -7,944 -4,942 -2,227 -12,507 -10,509 -7,733 -4,503 45.95%
NP 8,369 3,721 1,264 27,206 26,821 19,001 10,258 -12.67%
-
NP to SH 10,081 4,597 1,528 28,081 27,468 19,548 10,515 -2.76%
-
Tax Rate 48.70% 57.05% 63.79% 31.49% 28.15% 28.93% 30.51% -
Total Cost 229,434 146,293 71,500 286,685 218,397 152,587 79,183 103.11%
-
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 2.62% 1.20% 0.40% 7.37% 7.21% 5.09% 2.83% -
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 74.27 46.85 22.73 98.04 76.59 53.59 28.20 90.59%
EPS 3.15 1.44 0.48 8.77 8.58 6.11 3.32 -3.44%
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 72.91 45.99 22.31 96.23 75.18 52.61 27.42 91.81%
EPS 3.09 1.41 0.47 8.61 8.42 5.99 3.22 -2.70%
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 2.26 2.84 8.32 1.94 3.28 5.08 9.33 -61.10%
P/EPS 53.36 92.63 396.04 21.66 29.26 44.55 79.32 -23.20%
EY 1.87 1.08 0.25 4.62 3.42 2.24 1.26 30.07%
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 2.89 2.73 7.74 1.96 2.95 5.73 9.79 -55.63%
P/EPS 68.29 89.15 368.79 21.89 26.34 50.28 83.24 -12.35%
EY 1.46 1.12 0.27 4.57 3.80 1.99 1.20 13.95%
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