[KOBAY] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -16.06%
YoY- 21.04%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 46,847 35,218 35,796 39,103 48,550 48,089 49,939 -4.17%
PBT 11,784 8,776 7,081 7,759 8,458 8,806 9,860 12.63%
Tax -3,206 -1,674 -1,096 -2,472 -2,215 -2,324 -2,854 8.06%
NP 8,578 7,102 5,985 5,287 6,243 6,482 7,006 14.46%
-
NP to SH 8,529 7,066 5,953 5,230 6,231 6,447 6,932 14.83%
-
Tax Rate 27.21% 19.07% 15.48% 31.86% 26.19% 26.39% 28.95% -
Total Cost 38,269 28,116 29,811 33,816 42,307 41,607 42,933 -7.38%
-
Net Worth 213,752 210,334 209,313 203,186 198,081 191,955 188,892 8.60%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 213,752 210,334 209,313 203,186 198,081 191,955 188,892 8.60%
NOSH 306,280 102,104 102,104 102,104 102,104 102,104 102,104 108.13%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.31% 20.17% 16.72% 13.52% 12.86% 13.48% 14.03% -
ROE 3.99% 3.36% 2.84% 2.57% 3.15% 3.36% 3.67% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.34 34.49 35.06 38.30 47.55 47.10 48.91 -53.87%
EPS 2.79 6.92 5.83 5.12 6.10 6.31 6.79 -44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 2.06 2.05 1.99 1.94 1.88 1.85 -47.71%
Adjusted Per Share Value based on latest NOSH - 102,104
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.36 10.80 10.97 11.99 14.88 14.74 15.31 -4.18%
EPS 2.61 2.17 1.83 1.60 1.91 1.98 2.13 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6448 0.6417 0.6229 0.6073 0.5885 0.5791 8.59%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.70 4.70 2.39 1.93 1.83 1.40 1.80 -
P/RPS 17.60 13.63 6.82 5.04 3.85 2.97 3.68 184.13%
P/EPS 96.67 67.92 40.99 37.68 29.99 22.17 26.51 137.09%
EY 1.03 1.47 2.44 2.65 3.33 4.51 3.77 -57.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 2.28 1.17 0.97 0.94 0.74 0.97 151.32%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 27/11/20 28/08/20 28/05/20 26/02/20 -
Price 5.20 4.38 4.79 2.51 1.99 1.88 1.86 -
P/RPS 33.89 12.70 13.66 6.55 4.19 3.99 3.80 330.63%
P/EPS 186.17 63.29 82.16 49.00 32.61 29.77 27.40 259.15%
EY 0.54 1.58 1.22 2.04 3.07 3.36 3.65 -72.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 2.13 2.34 1.26 1.03 1.00 1.01 278.70%

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