[KOBAY] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 46.39%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 25,704 25,359 27,667 32,728 28,942 24,582 25,467 0.61%
PBT 3,101 3,459 5,545 4,436 2,942 1,262 848 136.79%
Tax -939 -787 -776 -1,125 -861 -395 262 -
NP 2,162 2,672 4,769 3,311 2,081 867 1,110 55.77%
-
NP to SH 2,139 2,782 4,560 3,083 2,106 887 1,133 52.57%
-
Tax Rate 30.28% 22.75% 13.99% 25.36% 29.27% 31.30% -30.90% -
Total Cost 23,542 22,687 22,898 29,417 26,861 23,715 24,357 -2.23%
-
Net Worth 142,148 139,436 136,765 133,955 132,550 129,690 67,238 64.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 2,021 - - - - -
Div Payout % - - 44.32% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 142,148 139,436 136,765 133,955 132,550 129,690 67,238 64.49%
NOSH 67,689 67,360 67,372 67,314 67,284 67,196 67,238 0.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.41% 10.54% 17.24% 10.12% 7.19% 3.53% 4.36% -
ROE 1.50% 2.00% 3.33% 2.30% 1.59% 0.68% 1.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.97 37.65 41.07 48.62 43.01 36.58 37.88 0.15%
EPS 3.16 4.13 6.77 4.58 3.13 1.32 1.68 52.20%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.07 2.03 1.99 1.97 1.93 1.00 63.76%
Adjusted Per Share Value based on latest NOSH - 67,314
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.88 7.77 8.48 10.03 8.87 7.54 7.81 0.59%
EPS 0.66 0.85 1.40 0.95 0.65 0.27 0.35 52.45%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.4358 0.4275 0.4193 0.4107 0.4064 0.3976 0.2061 64.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.16 1.09 1.18 0.995 1.03 1.15 1.20 -
P/RPS 5.69 2.90 2.87 2.05 2.39 3.14 3.17 47.53%
P/EPS 68.35 26.39 17.43 21.72 32.91 87.12 71.21 -2.68%
EY 1.46 3.79 5.74 4.60 3.04 1.15 1.40 2.82%
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.58 0.50 0.52 0.60 1.20 -9.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 26/05/15 27/02/15 23/10/14 25/08/14 -
Price 1.56 2.53 0.96 1.13 0.975 1.05 1.11 -
P/RPS 4.11 6.72 2.34 2.32 2.27 2.87 2.93 25.23%
P/EPS 49.37 61.26 14.18 24.67 31.15 79.55 65.87 -17.44%
EY 2.03 1.63 7.05 4.05 3.21 1.26 1.52 21.21%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.22 0.47 0.57 0.49 0.54 1.11 -23.62%

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