[KOBAY] YoY Cumulative 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- 103.01%
YoY- -42.4%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 112,190 86,839 74,095 86,252 70,956 68,714 73,829 7.21%
PBT 11,413 5,935 4,021 8,640 12,215 2,248 4,682 16.00%
Tax -3,581 -2,277 -1,696 -2,381 -1,462 -1,094 -1,875 11.38%
NP 7,832 3,658 2,325 6,259 10,753 1,154 2,807 18.64%
-
NP to SH 7,697 3,565 2,316 6,076 10,548 -36 1,048 39.39%
-
Tax Rate 31.38% 38.37% 42.18% 27.56% 11.97% 48.67% 40.05% -
Total Cost 104,358 83,181 71,770 79,993 60,203 67,560 71,022 6.62%
-
Net Worth 153,066 112,641 137,873 134,049 127,977 126,719 111,517 5.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 153,066 112,641 137,873 134,049 127,977 126,719 111,517 5.41%
NOSH 102,093 102,039 67,917 67,361 67,356 71,999 67,179 7.22%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.98% 4.21% 3.14% 7.26% 15.15% 1.68% 3.80% -
ROE 5.03% 3.16% 1.68% 4.53% 8.24% -0.03% 0.94% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.94 109.47 109.09 128.04 105.34 95.44 109.90 0.00%
EPS 7.54 4.49 3.41 9.02 15.66 -0.05 1.56 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.42 2.03 1.99 1.90 1.76 1.66 -1.67%
Adjusted Per Share Value based on latest NOSH - 67,314
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.07 27.14 23.16 26.96 22.18 21.48 23.08 7.21%
EPS 2.41 1.11 0.72 1.90 3.30 -0.01 0.33 39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4784 0.3521 0.4309 0.419 0.40 0.3961 0.3486 5.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.945 0.89 1.49 0.995 0.80 0.63 0.83 -
P/RPS 0.86 0.81 1.37 0.78 0.76 0.66 0.76 2.08%
P/EPS 12.53 19.80 43.70 11.03 5.11 -1,260.00 53.21 -21.40%
EY 7.98 5.05 2.29 9.07 19.58 -0.08 1.88 27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.73 0.50 0.42 0.36 0.50 3.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 27/05/16 26/05/15 23/05/14 23/05/13 28/05/12 -
Price 1.05 1.07 1.44 1.13 0.85 0.655 0.83 -
P/RPS 0.96 0.98 1.32 0.88 0.81 0.69 0.76 3.96%
P/EPS 13.92 23.81 42.23 12.53 5.43 -1,310.00 53.21 -20.01%
EY 7.18 4.20 2.37 7.98 18.42 -0.08 1.88 25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.71 0.57 0.45 0.37 0.50 5.76%

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