[KOBAY] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -10.54%
YoY- 314.54%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 49,939 50,946 49,752 38,704 43,704 36,967 44,422 8.09%
PBT 9,860 6,638 7,032 5,871 6,689 5,588 7,446 20.52%
Tax -2,854 -2,262 -2,129 -1,220 -1,490 -1,545 -1,885 31.75%
NP 7,006 4,376 4,903 4,651 5,199 4,043 5,561 16.59%
-
NP to SH 6,932 4,321 4,872 4,618 5,162 4,005 5,487 16.81%
-
Tax Rate 28.95% 34.08% 30.28% 20.78% 22.28% 27.65% 25.32% -
Total Cost 42,933 46,570 44,849 34,053 38,505 32,924 38,861 6.84%
-
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 188,892 181,745 177,660 172,555 167,450 162,345 158,186 12.51%
NOSH 102,104 102,104 102,104 102,104 102,093 102,093 102,093 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.03% 8.59% 9.85% 12.02% 11.90% 10.94% 12.52% -
ROE 3.67% 2.38% 2.74% 2.68% 3.08% 2.47% 3.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.91 49.90 48.73 37.91 42.80 36.21 43.53 8.05%
EPS 6.79 4.23 4.77 4.52 5.06 3.92 5.38 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.78 1.74 1.69 1.64 1.59 1.55 12.48%
Adjusted Per Share Value based on latest NOSH - 102,104
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.61 15.92 15.55 12.10 13.66 11.55 13.88 8.12%
EPS 2.17 1.35 1.52 1.44 1.61 1.25 1.72 16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5904 0.5681 0.5553 0.5393 0.5234 0.5074 0.4944 12.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.55 1.58 1.40 1.30 1.51 1.00 -
P/RPS 3.68 3.11 3.24 3.69 3.04 4.17 2.30 36.68%
P/EPS 26.51 36.63 33.11 30.95 25.71 38.50 18.60 26.56%
EY 3.77 2.73 3.02 3.23 3.89 2.60 5.38 -21.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.87 0.91 0.83 0.79 0.95 0.65 30.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 23/08/19 17/05/19 15/02/19 22/11/18 24/08/18 -
Price 1.86 1.58 1.73 1.43 1.45 1.48 1.27 -
P/RPS 3.80 3.17 3.55 3.77 3.39 4.09 2.92 19.14%
P/EPS 27.40 37.33 36.26 31.62 28.68 37.73 23.62 10.37%
EY 3.65 2.68 2.76 3.16 3.49 2.65 4.23 -9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.99 0.85 0.88 0.93 0.82 14.86%

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