[KOBAY] QoQ Quarter Result on 30-Jun-2020 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -3.35%
YoY- 27.89%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 35,218 35,796 39,103 48,550 48,089 49,939 50,946 -21.80%
PBT 8,776 7,081 7,759 8,458 8,806 9,860 6,638 20.43%
Tax -1,674 -1,096 -2,472 -2,215 -2,324 -2,854 -2,262 -18.16%
NP 7,102 5,985 5,287 6,243 6,482 7,006 4,376 38.06%
-
NP to SH 7,066 5,953 5,230 6,231 6,447 6,932 4,321 38.75%
-
Tax Rate 19.07% 15.48% 31.86% 26.19% 26.39% 28.95% 34.08% -
Total Cost 28,116 29,811 33,816 42,307 41,607 42,933 46,570 -28.54%
-
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 210,334 209,313 203,186 198,081 191,955 188,892 181,745 10.21%
NOSH 102,104 102,104 102,104 102,104 102,104 102,104 102,104 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 20.17% 16.72% 13.52% 12.86% 13.48% 14.03% 8.59% -
ROE 3.36% 2.84% 2.57% 3.15% 3.36% 3.67% 2.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 34.49 35.06 38.30 47.55 47.10 48.91 49.90 -21.80%
EPS 6.92 5.83 5.12 6.10 6.31 6.79 4.23 38.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.05 1.99 1.94 1.88 1.85 1.78 10.21%
Adjusted Per Share Value based on latest NOSH - 102,104
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.01 11.19 12.22 15.17 15.03 15.61 15.92 -21.77%
EPS 2.21 1.86 1.63 1.95 2.02 2.17 1.35 38.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6542 0.6351 0.6191 0.60 0.5904 0.5681 10.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.70 2.39 1.93 1.83 1.40 1.80 1.55 -
P/RPS 13.63 6.82 5.04 3.85 2.97 3.68 3.11 167.56%
P/EPS 67.92 40.99 37.68 29.99 22.17 26.51 36.63 50.87%
EY 1.47 2.44 2.65 3.33 4.51 3.77 2.73 -33.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.17 0.97 0.94 0.74 0.97 0.87 89.97%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 22/11/19 -
Price 4.38 4.79 2.51 1.99 1.88 1.86 1.58 -
P/RPS 12.70 13.66 6.55 4.19 3.99 3.80 3.17 152.03%
P/EPS 63.29 82.16 49.00 32.61 29.77 27.40 37.33 42.13%
EY 1.58 1.22 2.04 3.07 3.36 3.65 2.68 -29.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.34 1.26 1.03 1.00 1.01 0.89 78.82%

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