[KOBAY] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 73.66%
YoY- 196.51%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 44,422 37,064 41,322 33,804 38,591 31,116 28,359 34.98%
PBT 7,446 2,161 5,882 3,370 1,692 2,840 1,752 163.07%
Tax -1,885 -1,003 -1,288 -1,290 -489 -672 -994 53.38%
NP 5,561 1,158 4,594 2,080 1,203 2,168 758 278.94%
-
NP to SH 5,487 1,114 4,546 2,037 1,173 2,148 730 285.13%
-
Tax Rate 25.32% 46.41% 21.90% 38.28% 28.90% 23.66% 56.74% -
Total Cost 38,861 35,906 36,728 31,724 37,388 28,948 27,601 25.69%
-
Net Worth 158,186 153,066 152,038 147,956 145,829 79,325 95,502 40.12%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,186 153,066 152,038 147,956 145,829 79,325 95,502 40.12%
NOSH 102,093 102,093 102,039 102,039 102,039 102,039 102,039 0.03%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.52% 3.12% 11.12% 6.15% 3.12% 6.97% 2.67% -
ROE 3.47% 0.73% 2.99% 1.38% 0.80% 2.71% 0.76% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.53 36.32 40.50 33.13 37.84 39.23 41.57 3.12%
EPS 5.38 1.09 4.45 2.00 1.15 2.11 1.07 194.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.50 1.49 1.45 1.43 1.00 1.40 7.04%
Adjusted Per Share Value based on latest NOSH - 102,039
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.88 11.58 12.92 10.57 12.06 9.73 8.86 34.99%
EPS 1.72 0.35 1.42 0.64 0.37 0.67 0.23 283.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4944 0.4784 0.4752 0.4625 0.4558 0.2479 0.2985 40.11%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 0.945 0.865 0.84 1.03 0.89 0.95 -
P/RPS 2.30 2.60 2.14 2.54 2.72 2.27 2.29 0.29%
P/EPS 18.60 86.56 19.42 42.08 89.55 32.87 88.77 -64.82%
EY 5.38 1.16 5.15 2.38 1.12 3.04 1.13 183.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.58 0.58 0.72 0.89 0.68 -2.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 25/05/18 23/02/18 29/11/17 30/08/17 26/05/17 17/02/17 -
Price 1.27 1.05 0.83 0.90 0.83 1.07 0.915 -
P/RPS 2.92 2.89 2.05 2.72 2.19 2.73 2.20 20.83%
P/EPS 23.62 96.18 18.63 45.08 72.16 39.51 85.50 -57.68%
EY 4.23 1.04 5.37 2.22 1.39 2.53 1.17 136.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 0.56 0.62 0.58 1.07 0.65 16.80%

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