[KOBAY] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -75.49%
YoY- -48.14%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 35,218 48,089 38,704 37,064 31,116 23,032 32,728 1.22%
PBT 8,776 8,806 5,871 2,161 2,840 -2,538 4,436 12.03%
Tax -1,674 -2,324 -1,220 -1,003 -672 30 -1,125 6.84%
NP 7,102 6,482 4,651 1,158 2,168 -2,508 3,311 13.54%
-
NP to SH 7,066 6,447 4,618 1,114 2,148 -2,604 3,083 14.80%
-
Tax Rate 19.07% 26.39% 20.78% 46.41% 23.66% - 25.36% -
Total Cost 28,116 41,607 34,053 35,906 28,948 25,540 29,417 -0.75%
-
Net Worth 210,334 191,955 172,555 153,066 79,325 137,659 133,955 7.80%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 210,334 191,955 172,555 153,066 79,325 137,659 133,955 7.80%
NOSH 102,104 102,104 102,104 102,093 102,039 67,812 67,314 7.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 20.17% 13.48% 12.02% 3.12% 6.97% -10.89% 10.12% -
ROE 3.36% 3.36% 2.68% 0.73% 2.71% -1.89% 2.30% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.49 47.10 37.91 36.32 39.23 33.96 48.62 -5.55%
EPS 6.92 6.31 4.52 1.09 2.11 -3.84 4.58 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.88 1.69 1.50 1.00 2.03 1.99 0.57%
Adjusted Per Share Value based on latest NOSH - 102,093
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 11.01 15.03 12.10 11.58 9.73 7.20 10.23 1.23%
EPS 2.21 2.02 1.44 0.35 0.67 -0.81 0.96 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.60 0.5393 0.4784 0.2479 0.4303 0.4187 7.80%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.70 1.40 1.40 0.945 0.89 1.49 0.995 -
P/RPS 13.63 2.97 3.69 2.60 2.27 4.39 2.05 37.08%
P/EPS 67.92 22.17 30.95 86.56 32.87 -38.80 21.72 20.90%
EY 1.47 4.51 3.23 1.16 3.04 -2.58 4.60 -17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.74 0.83 0.63 0.89 0.73 0.50 28.74%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 17/05/19 25/05/18 26/05/17 27/05/16 26/05/15 -
Price 4.38 1.88 1.43 1.05 1.07 1.44 1.13 -
P/RPS 12.70 3.99 3.77 2.89 2.73 4.24 2.32 32.72%
P/EPS 63.29 29.77 31.62 96.18 39.51 -37.50 24.67 16.98%
EY 1.58 3.36 3.16 1.04 2.53 -2.67 4.05 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.00 0.85 0.70 1.07 0.71 0.57 24.54%

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