[KOBAY] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -38.99%
YoY- 213.64%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,655 23,032 25,704 25,359 27,667 32,728 28,942 3.91%
PBT 3,559 -2,538 3,101 3,459 5,545 4,436 2,942 13.54%
Tax -907 30 -939 -787 -776 -1,125 -861 3.53%
NP 2,652 -2,508 2,162 2,672 4,769 3,311 2,081 17.56%
-
NP to SH 2,142 -2,604 2,139 2,782 4,560 3,083 2,106 1.13%
-
Tax Rate 25.48% - 30.28% 22.75% 13.99% 25.36% 29.27% -
Total Cost 28,003 25,540 23,542 22,687 22,898 29,417 26,861 2.81%
-
Net Worth 140,347 137,659 142,148 139,436 136,765 133,955 132,550 3.88%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - 2,021 - - -
Div Payout % - - - - 44.32% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 140,347 137,659 142,148 139,436 136,765 133,955 132,550 3.88%
NOSH 67,800 67,812 67,689 67,360 67,372 67,314 67,284 0.51%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.65% -10.89% 8.41% 10.54% 17.24% 10.12% 7.19% -
ROE 1.53% -1.89% 1.50% 2.00% 3.33% 2.30% 1.59% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 45.21 33.96 37.97 37.65 41.07 48.62 43.01 3.38%
EPS 2.10 -3.84 3.16 4.13 6.77 4.58 3.13 -23.37%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.07 2.03 2.10 2.07 2.03 1.99 1.97 3.35%
Adjusted Per Share Value based on latest NOSH - 67,360
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.58 7.20 8.03 7.93 8.65 10.23 9.05 3.87%
EPS 0.67 -0.81 0.67 0.87 1.43 0.96 0.66 1.00%
DPS 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.4387 0.4303 0.4443 0.4358 0.4275 0.4187 0.4143 3.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.23 1.49 2.16 1.09 1.18 0.995 1.03 -
P/RPS 2.72 4.39 5.69 2.90 2.87 2.05 2.39 9.01%
P/EPS 38.93 -38.80 68.35 26.39 17.43 21.72 32.91 11.86%
EY 2.57 -2.58 1.46 3.79 5.74 4.60 3.04 -10.60%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 0.59 0.73 1.03 0.53 0.58 0.50 0.52 8.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 -
Price 1.25 1.44 1.56 2.53 0.96 1.13 0.975 -
P/RPS 2.76 4.24 4.11 6.72 2.34 2.32 2.27 13.93%
P/EPS 39.57 -37.50 49.37 61.26 14.18 24.67 31.15 17.31%
EY 2.53 -2.67 2.03 1.63 7.05 4.05 3.21 -14.68%
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.60 0.71 0.74 1.22 0.47 0.57 0.49 14.46%

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