[KOBAY] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -27.01%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 49,752 38,704 43,704 36,967 44,422 37,064 41,322 13.21%
PBT 7,032 5,871 6,689 5,588 7,446 2,161 5,882 12.67%
Tax -2,129 -1,220 -1,490 -1,545 -1,885 -1,003 -1,288 39.92%
NP 4,903 4,651 5,199 4,043 5,561 1,158 4,594 4.44%
-
NP to SH 4,872 4,618 5,162 4,005 5,487 1,114 4,546 4.73%
-
Tax Rate 30.28% 20.78% 22.28% 27.65% 25.32% 46.41% 21.90% -
Total Cost 44,849 34,053 38,505 32,924 38,861 35,906 36,728 14.28%
-
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 177,660 172,555 167,450 162,345 158,186 153,066 152,038 10.97%
NOSH 102,104 102,104 102,093 102,093 102,093 102,093 102,039 0.04%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.85% 12.02% 11.90% 10.94% 12.52% 3.12% 11.12% -
ROE 2.74% 2.68% 3.08% 2.47% 3.47% 0.73% 2.99% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.73 37.91 42.80 36.21 43.53 36.32 40.50 13.16%
EPS 4.77 4.52 5.06 3.92 5.38 1.09 4.45 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.64 1.59 1.55 1.50 1.49 10.92%
Adjusted Per Share Value based on latest NOSH - 102,093
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.55 12.10 13.66 11.55 13.88 11.58 12.92 13.18%
EPS 1.52 1.44 1.61 1.25 1.72 0.35 1.42 4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.5393 0.5234 0.5074 0.4944 0.4784 0.4752 10.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.58 1.40 1.30 1.51 1.00 0.945 0.865 -
P/RPS 3.24 3.69 3.04 4.17 2.30 2.60 2.14 31.95%
P/EPS 33.11 30.95 25.71 38.50 18.60 86.56 19.42 42.85%
EY 3.02 3.23 3.89 2.60 5.38 1.16 5.15 -30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.79 0.95 0.65 0.63 0.58 35.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 25/05/18 23/02/18 -
Price 1.73 1.43 1.45 1.48 1.27 1.05 0.83 -
P/RPS 3.55 3.77 3.39 4.09 2.92 2.89 2.05 44.35%
P/EPS 36.26 31.62 28.68 37.73 23.62 96.18 18.63 56.07%
EY 2.76 3.16 3.49 2.65 4.23 1.04 5.37 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.88 0.93 0.82 0.70 0.56 46.35%

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