[KOBAY] YoY Quarter Result on 30-Sep-2018 [#1]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -27.01%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 66,136 39,103 50,946 36,967 33,804 27,364 25,359 17.30%
PBT 13,938 7,759 6,638 5,588 3,370 1,342 3,459 26.11%
Tax -3,718 -2,472 -2,262 -1,545 -1,290 -610 -787 29.50%
NP 10,220 5,287 4,376 4,043 2,080 732 2,672 25.02%
-
NP to SH 9,720 5,230 4,321 4,005 2,037 687 2,782 23.15%
-
Tax Rate 26.68% 31.86% 34.08% 27.65% 38.28% 45.45% 22.75% -
Total Cost 55,916 33,816 46,570 32,924 31,724 26,632 22,687 16.20%
-
Net Worth 219,205 203,186 181,745 162,345 147,956 141,481 139,436 7.82%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 219,205 203,186 181,745 162,345 147,956 141,481 139,436 7.82%
NOSH 306,280 102,104 102,104 102,093 102,039 68,019 67,360 28.68%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.45% 13.52% 8.59% 10.94% 6.15% 2.68% 10.54% -
ROE 4.43% 2.57% 2.38% 2.47% 1.38% 0.49% 2.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.02 38.30 49.90 36.21 33.13 40.23 37.65 -8.54%
EPS 3.24 5.12 4.23 3.92 2.00 1.01 4.13 -3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.99 1.78 1.59 1.45 2.08 2.07 -15.93%
Adjusted Per Share Value based on latest NOSH - 102,093
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.28 11.99 15.62 11.33 10.36 8.39 7.77 17.32%
EPS 2.98 1.60 1.32 1.23 0.62 0.21 0.85 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.6229 0.5572 0.4977 0.4536 0.4338 0.4275 7.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.90 1.93 1.55 1.51 0.84 1.18 1.09 -
P/RPS 22.25 5.04 3.11 4.17 2.54 2.93 2.90 40.39%
P/EPS 151.38 37.68 36.63 38.50 42.08 116.83 26.39 33.75%
EY 0.66 2.65 2.73 2.60 2.38 0.86 3.79 -25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 0.97 0.87 0.95 0.58 0.57 0.53 52.60%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 22/11/19 22/11/18 29/11/17 28/11/16 26/11/15 -
Price 6.10 2.51 1.58 1.48 0.90 1.57 2.53 -
P/RPS 27.70 6.55 3.17 4.09 2.72 3.90 6.72 26.59%
P/EPS 188.45 49.00 37.33 37.73 45.08 155.45 61.26 20.57%
EY 0.53 2.04 2.68 2.65 2.22 0.64 1.63 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.36 1.26 0.89 0.93 0.62 0.75 1.22 37.77%

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