[KOBAY] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 20.7%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 100,067 92,833 66,136 46,847 35,218 35,796 39,103 87.19%
PBT 20,911 21,390 13,938 11,784 8,776 7,081 7,759 93.77%
Tax -5,194 -6,236 -3,718 -3,206 -1,674 -1,096 -2,472 64.12%
NP 15,717 15,154 10,220 8,578 7,102 5,985 5,287 106.88%
-
NP to SH 15,107 14,519 9,720 8,529 7,066 5,953 5,230 102.95%
-
Tax Rate 24.84% 29.15% 26.68% 27.21% 19.07% 15.48% 31.86% -
Total Cost 84,350 77,679 55,916 38,269 28,116 29,811 33,816 84.02%
-
Net Worth 337,865 323,401 219,205 213,752 210,334 209,313 203,186 40.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 337,865 323,401 219,205 213,752 210,334 209,313 203,186 40.40%
NOSH 326,180 326,180 306,280 306,280 102,104 102,104 102,104 117.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 15.71% 16.32% 15.45% 18.31% 20.17% 16.72% 13.52% -
ROE 4.47% 4.49% 4.43% 3.99% 3.36% 2.84% 2.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.58 30.71 22.02 15.34 34.49 35.06 38.30 -10.23%
EPS 4.92 4.80 3.24 2.79 6.92 5.83 5.12 -2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 0.73 0.70 2.06 2.05 1.99 -32.67%
Adjusted Per Share Value based on latest NOSH - 306,280
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 31.28 29.02 20.67 14.64 11.01 11.19 12.22 87.23%
EPS 4.72 4.54 3.04 2.67 2.21 1.86 1.63 103.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.056 1.0108 0.6851 0.6681 0.6574 0.6542 0.6351 40.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.38 6.03 4.90 2.70 4.70 2.39 1.93 -
P/RPS 13.44 19.63 22.25 17.60 13.63 6.82 5.04 92.41%
P/EPS 89.05 125.53 151.38 96.67 67.92 40.99 37.68 77.51%
EY 1.12 0.80 0.66 1.03 1.47 2.44 2.65 -43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 5.64 6.71 3.86 2.28 1.17 0.97 156.51%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 17/02/22 25/11/21 26/08/21 27/05/21 25/02/21 27/11/20 -
Price 3.20 4.71 6.10 5.20 4.38 4.79 2.51 -
P/RPS 9.82 15.33 27.70 33.89 12.70 13.66 6.55 31.02%
P/EPS 65.06 98.05 188.45 186.17 63.29 82.16 49.00 20.82%
EY 1.54 1.02 0.53 0.54 1.58 1.22 2.04 -17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 4.40 8.36 7.43 2.13 2.34 1.26 74.81%

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