[KOBAY] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -67.93%
YoY- -75.31%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 38,591 31,116 28,359 27,364 30,655 23,032 25,704 31.14%
PBT 1,692 2,840 1,752 1,342 3,559 -2,538 3,101 -33.25%
Tax -489 -672 -994 -610 -907 30 -939 -35.29%
NP 1,203 2,168 758 732 2,652 -2,508 2,162 -32.37%
-
NP to SH 1,173 2,148 730 687 2,142 -2,604 2,139 -33.02%
-
Tax Rate 28.90% 23.66% 56.74% 45.45% 25.48% - 30.28% -
Total Cost 37,388 28,948 27,601 26,632 28,003 25,540 23,542 36.15%
-
Net Worth 145,829 79,325 95,502 141,481 140,347 137,659 142,148 1.72%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 145,829 79,325 95,502 141,481 140,347 137,659 142,148 1.72%
NOSH 102,039 102,039 102,039 68,019 67,800 67,812 67,689 31.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.12% 6.97% 2.67% 2.68% 8.65% -10.89% 8.41% -
ROE 0.80% 2.71% 0.76% 0.49% 1.53% -1.89% 1.50% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.84 39.23 41.57 40.23 45.21 33.96 37.97 -0.22%
EPS 1.15 2.11 1.07 1.01 2.10 -3.84 3.16 -49.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.00 1.40 2.08 2.07 2.03 2.10 -22.61%
Adjusted Per Share Value based on latest NOSH - 68,019
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.83 9.54 8.69 8.39 9.40 7.06 7.88 31.14%
EPS 0.36 0.66 0.22 0.21 0.66 -0.80 0.66 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4471 0.2432 0.2928 0.4338 0.4303 0.422 0.4358 1.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.03 0.89 0.95 1.18 1.23 1.49 2.16 -
P/RPS 2.72 2.27 2.29 2.93 2.72 4.39 5.69 -38.89%
P/EPS 89.55 32.87 88.77 116.83 38.93 -38.80 68.35 19.75%
EY 1.12 3.04 1.13 0.86 2.57 -2.58 1.46 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.68 0.57 0.59 0.73 1.03 -21.25%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 17/02/17 28/11/16 24/08/16 27/05/16 25/02/16 -
Price 0.83 1.07 0.915 1.57 1.25 1.44 1.56 -
P/RPS 2.19 2.73 2.20 3.90 2.76 4.24 4.11 -34.29%
P/EPS 72.16 39.51 85.50 155.45 39.57 -37.50 49.37 28.82%
EY 1.39 2.53 1.17 0.64 2.53 -2.67 2.03 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.07 0.65 0.75 0.60 0.71 0.74 -15.00%

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