[KOBAY] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -73.84%
YoY- 213.64%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 36,967 33,804 27,364 25,359 24,582 25,963 26,633 5.61%
PBT 5,588 3,370 1,342 3,459 1,262 1,377 1,861 20.10%
Tax -1,545 -1,290 -610 -787 -395 -408 -616 16.55%
NP 4,043 2,080 732 2,672 867 969 1,245 21.67%
-
NP to SH 4,005 2,037 687 2,782 887 724 148 73.22%
-
Tax Rate 27.65% 38.28% 45.45% 22.75% 31.30% 29.63% 33.10% -
Total Cost 32,924 31,724 26,632 22,687 23,715 24,994 25,388 4.42%
-
Net Worth 162,345 147,956 141,481 139,436 129,690 118,655 109,654 6.75%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 162,345 147,956 141,481 139,436 129,690 118,655 109,654 6.75%
NOSH 102,093 102,039 68,019 67,360 67,196 67,037 67,272 7.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.94% 6.15% 2.68% 10.54% 3.53% 3.73% 4.67% -
ROE 2.47% 1.38% 0.49% 2.00% 0.68% 0.61% 0.13% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 36.21 33.13 40.23 37.65 36.58 38.73 39.59 -1.47%
EPS 3.92 2.00 1.01 4.13 1.32 1.08 0.22 61.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.45 2.08 2.07 1.93 1.77 1.63 -0.41%
Adjusted Per Share Value based on latest NOSH - 67,360
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.33 10.36 8.39 7.77 7.54 7.96 8.17 5.59%
EPS 1.23 0.62 0.21 0.85 0.27 0.22 0.05 70.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4977 0.4536 0.4338 0.4275 0.3976 0.3638 0.3362 6.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.51 0.84 1.18 1.09 1.15 0.65 0.70 -
P/RPS 4.17 2.54 2.93 2.90 3.14 1.68 1.77 15.34%
P/EPS 38.50 42.08 116.83 26.39 87.12 60.19 318.18 -29.66%
EY 2.60 2.38 0.86 3.79 1.15 1.66 0.31 42.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.57 0.53 0.60 0.37 0.43 14.11%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 29/11/17 28/11/16 26/11/15 23/10/14 22/11/13 22/11/12 -
Price 1.48 0.90 1.57 2.53 1.05 0.69 0.78 -
P/RPS 4.09 2.72 3.90 6.72 2.87 1.78 1.97 12.94%
P/EPS 37.73 45.08 155.45 61.26 79.55 63.89 354.55 -31.14%
EY 2.65 2.22 0.64 1.63 1.26 1.57 0.28 45.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.62 0.75 1.22 0.54 0.39 0.48 11.64%

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