[KOBAY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 50.38%
YoY- 79.1%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 100,885 50,946 169,127 119,375 80,671 36,967 156,612 -25.35%
PBT 16,497 6,638 25,179 18,148 12,277 5,588 18,859 -8.51%
Tax -5,115 -2,262 -6,384 -4,255 -3,035 -1,545 -5,466 -4.31%
NP 11,382 4,376 18,795 13,893 9,242 4,043 13,393 -10.25%
-
NP to SH 11,252 4,321 18,657 13,785 9,167 4,005 13,184 -9.99%
-
Tax Rate 31.01% 34.08% 25.35% 23.45% 24.72% 27.65% 28.98% -
Total Cost 89,503 46,570 150,332 105,482 71,429 32,924 143,219 -26.84%
-
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 3,063 - - - - -
Div Payout % - - 16.42% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
NOSH 102,104 102,104 102,104 102,104 102,093 102,093 102,093 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.28% 8.59% 11.11% 11.64% 11.46% 10.94% 8.55% -
ROE 5.96% 2.38% 10.50% 7.99% 5.47% 2.47% 8.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 98.81 49.90 165.64 116.92 79.01 36.21 153.46 -25.37%
EPS 11.02 4.23 18.27 13.50 8.98 3.92 12.92 -10.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.78 1.74 1.69 1.64 1.59 1.55 12.48%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.93 15.62 51.85 36.60 24.73 11.33 48.01 -25.34%
EPS 3.45 1.32 5.72 4.23 2.81 1.23 4.04 -9.96%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.5791 0.5572 0.5447 0.529 0.5134 0.4977 0.485 12.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.55 1.58 1.40 1.30 1.51 1.00 -
P/RPS 1.82 3.11 0.95 1.20 1.65 4.17 0.65 98.28%
P/EPS 16.33 36.63 8.65 10.37 14.48 38.50 7.74 64.27%
EY 6.12 2.73 11.56 9.64 6.91 2.60 12.92 -39.15%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.91 0.83 0.79 0.95 0.65 30.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 -
Price 1.86 1.58 1.73 1.43 1.45 1.48 1.27 -
P/RPS 1.88 3.17 1.04 1.22 1.84 4.09 0.83 72.21%
P/EPS 16.88 37.33 9.47 10.59 16.15 37.73 9.83 43.25%
EY 5.92 2.68 10.56 9.44 6.19 2.65 10.17 -30.21%
DY 0.00 0.00 1.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.99 0.85 0.88 0.93 0.82 14.86%

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