[KOBAY] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 149.37%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 89,441 354,268 259,036 158,969 66,136 156,964 110,117 -12.93%
PBT 14,761 71,929 56,240 35,328 13,938 35,399 23,615 -26.87%
Tax -4,503 -19,078 -15,149 -9,954 -3,718 -8,448 -5,242 -9.62%
NP 10,258 52,851 41,091 25,374 10,220 26,951 18,373 -32.17%
-
NP to SH 10,515 51,290 39,347 24,239 9,720 26,779 18,250 -30.73%
-
Tax Rate 30.51% 26.52% 26.94% 28.18% 26.68% 23.87% 22.20% -
Total Cost 79,183 301,417 217,945 133,595 55,916 130,013 91,744 -9.34%
-
Net Worth 371,039 352,686 337,865 323,401 219,205 213,752 210,334 45.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 9,363 - - - 6,107 - -
Div Payout % - 18.26% - - - 22.81% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 371,039 352,686 337,865 323,401 219,205 213,752 210,334 45.94%
NOSH 326,180 326,180 326,180 326,180 306,280 306,280 102,104 116.75%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.47% 14.92% 15.86% 15.96% 15.45% 17.17% 16.68% -
ROE 2.83% 14.54% 11.65% 7.50% 4.43% 12.53% 8.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.20 113.51 84.34 52.60 22.02 51.40 107.85 -59.07%
EPS 3.32 16.43 12.81 8.02 3.24 8.77 17.87 -67.40%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.17 1.13 1.10 1.07 0.73 0.70 2.06 -31.39%
Adjusted Per Share Value based on latest NOSH - 326,180
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.42 108.61 79.41 48.74 20.28 48.12 33.76 -12.93%
EPS 3.22 15.72 12.06 7.43 2.98 8.21 5.60 -30.82%
DPS 0.00 2.87 0.00 0.00 0.00 1.87 0.00 -
NAPS 1.1375 1.0813 1.0358 0.9915 0.672 0.6553 0.6448 45.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.63 2.96 4.38 6.03 4.90 2.70 4.70 -
P/RPS 9.33 2.61 5.19 11.46 22.25 5.25 4.36 65.98%
P/EPS 79.32 18.01 34.19 75.19 151.38 30.79 26.30 108.60%
EY 1.26 5.55 2.92 1.33 0.66 3.25 3.80 -52.06%
DY 0.00 1.01 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 2.25 2.62 3.98 5.64 6.71 3.86 2.28 -0.87%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 18/08/22 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 -
Price 2.76 3.11 3.20 4.71 6.10 5.20 4.38 -
P/RPS 9.79 2.74 3.79 8.96 27.70 10.12 4.06 79.72%
P/EPS 83.24 18.93 24.98 58.73 188.45 59.30 24.50 125.83%
EY 1.20 5.28 4.00 1.70 0.53 1.69 4.08 -55.74%
DY 0.00 0.96 0.00 0.00 0.00 0.38 0.00 -
P/NAPS 2.36 2.75 2.91 4.40 8.36 7.43 2.13 7.06%

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