[KOBAY] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -63.7%
YoY- 85.85%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 72,764 89,441 66,136 39,103 50,946 36,967 33,804 13.62%
PBT 3,491 14,761 13,938 7,759 6,638 5,588 3,370 0.58%
Tax -2,227 -4,503 -3,718 -2,472 -2,262 -1,545 -1,290 9.52%
NP 1,264 10,258 10,220 5,287 4,376 4,043 2,080 -7.96%
-
NP to SH 1,528 10,515 9,720 5,230 4,321 4,005 2,037 -4.67%
-
Tax Rate 63.79% 30.51% 26.68% 31.86% 34.08% 27.65% 38.28% -
Total Cost 71,500 79,183 55,916 33,816 46,570 32,924 31,724 14.49%
-
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 381,015 371,039 219,205 203,186 181,745 162,345 147,956 17.06%
NOSH 326,180 326,180 306,280 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.74% 11.47% 15.45% 13.52% 8.59% 10.94% 6.15% -
ROE 0.40% 2.83% 4.43% 2.57% 2.38% 2.47% 1.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.73 28.20 22.02 38.30 49.90 36.21 33.13 -6.08%
EPS 0.48 3.32 3.24 5.12 4.23 3.92 2.00 -21.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 0.73 1.99 1.78 1.59 1.45 -3.23%
Adjusted Per Share Value based on latest NOSH - 306,280
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.31 27.42 20.28 11.99 15.62 11.33 10.36 13.63%
EPS 0.47 3.22 2.98 1.60 1.32 1.23 0.62 -4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1681 1.1375 0.672 0.6229 0.5572 0.4977 0.4536 17.06%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.89 2.63 4.90 1.93 1.55 1.51 0.84 -
P/RPS 8.32 9.33 22.25 5.04 3.11 4.17 2.54 21.85%
P/EPS 396.04 79.32 151.38 37.68 36.63 38.50 42.08 45.27%
EY 0.25 1.26 0.66 2.65 2.73 2.60 2.38 -31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.25 6.71 0.97 0.87 0.95 0.58 18.29%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 16/11/22 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 -
Price 1.76 2.76 6.10 2.51 1.58 1.48 0.90 -
P/RPS 7.74 9.79 27.70 6.55 3.17 4.09 2.72 19.03%
P/EPS 368.79 83.24 188.45 49.00 37.33 37.73 45.08 41.92%
EY 0.27 1.20 0.53 2.04 2.68 2.65 2.22 -29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.36 8.36 1.26 0.89 0.93 0.62 15.59%

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