Highlights

[KOMARK] YoY Quarter Result on 2018-04-30 [#4]

Stock [KOMARK]: KOMARKCORP BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 30-Apr-2018  [#4]
Profit Trend QoQ -     -278.81%    YoY -     -98.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 13,068 14,581 16,389 36,704 26,899 34,742 32,734 -14.18%
  YoY % -10.38% -11.03% -55.35% 36.45% -22.57% 6.13% -
  Horiz. % 39.92% 44.54% 50.07% 112.13% 82.17% 106.13% 100.00%
PBT -13,537 -6,462 1,083 -11,921 -31,052 -4,674 -406 79.36%
  YoY % -109.49% -696.68% 109.08% 61.61% -564.36% -1,051.23% -
  Horiz. % 3,334.24% 1,591.63% -266.75% 2,936.21% 7,648.28% 1,151.23% 100.00%
Tax -570 -637 -1,991 -372 1,227 -1,588 -596 -0.74%
  YoY % 10.52% 68.01% -435.22% -130.32% 177.27% -166.44% -
  Horiz. % 95.64% 106.88% 334.06% 62.42% -205.87% 266.44% 100.00%
NP -14,107 -7,099 -908 -12,293 -29,825 -6,262 -1,002 55.36%
  YoY % -98.72% -681.83% 92.61% 58.78% -376.29% -524.95% -
  Horiz. % 1,407.88% 708.48% 90.62% 1,226.85% 2,976.55% 624.95% 100.00%
NP to SH -14,107 -7,099 -908 -12,293 -29,825 -6,262 -1,002 55.36%
  YoY % -98.72% -681.83% 92.61% 58.78% -376.29% -524.95% -
  Horiz. % 1,407.88% 708.48% 90.62% 1,226.85% 2,976.55% 624.95% 100.00%
Tax Rate - % - % 183.84 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 27,175 21,680 17,297 48,997 56,724 41,004 33,736 -3.54%
  YoY % 25.35% 25.34% -64.70% -13.62% 38.34% 21.54% -
  Horiz. % 80.55% 64.26% 51.27% 145.24% 168.14% 121.54% 100.00%
Net Worth 61,329 86,934 110,857 90,628 98,342 78,181 118,047 -10.33%
  YoY % -29.45% -21.58% 22.32% -7.84% 25.79% -33.77% -
  Horiz. % 51.95% 73.64% 93.91% 76.77% 83.31% 66.23% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 61,329 86,934 110,857 90,628 98,342 78,181 118,047 -10.33%
  YoY % -29.45% -21.58% 22.32% -7.84% 25.79% -33.77% -
  Horiz. % 51.95% 73.64% 93.91% 76.77% 83.31% 66.23% 100.00%
NOSH 161,394 122,443 124,558 101,829 81,274 78,181 79,761 12.46%
  YoY % 31.81% -1.70% 22.32% 25.29% 3.96% -1.98% -
  Horiz. % 202.35% 153.51% 156.16% 127.67% 101.90% 98.02% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -107.95 % -48.69 % -5.54 % -33.49 % -110.88 % -18.02 % -3.06 % 81.05%
  YoY % -121.71% -778.88% 83.46% 69.80% -515.32% -488.89% -
  Horiz. % 3,527.78% 1,591.18% 181.05% 1,094.44% 3,623.53% 588.89% 100.00%
ROE -23.00 % -8.17 % -0.82 % -13.56 % -30.33 % -8.01 % -0.85 % 73.22%
  YoY % -181.52% -896.34% 93.95% 55.29% -278.65% -842.35% -
  Horiz. % 2,705.88% 961.18% 96.47% 1,595.29% 3,568.24% 942.35% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 8.10 11.91 13.16 36.04 33.10 44.44 41.04 -23.69%
  YoY % -31.99% -9.50% -63.49% 8.88% -25.52% 8.28% -
  Horiz. % 19.74% 29.02% 32.07% 87.82% 80.65% 108.28% 100.00%
EPS -8.74 -5.80 -0.73 -12.07 -36.70 -7.84 -1.26 38.08%
  YoY % -50.69% -694.52% 93.95% 67.11% -368.11% -522.22% -
  Horiz. % 693.65% 460.32% 57.94% 957.94% 2,912.70% 622.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3800 0.7100 0.8900 0.8900 1.2100 1.0000 1.4800 -20.27%
  YoY % -46.48% -20.22% 0.00% -26.45% 21.00% -32.43% -
  Horiz. % 25.68% 47.97% 60.14% 60.14% 81.76% 67.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 161,407
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 7.95 8.87 9.97 22.32 16.36 21.13 19.91 -14.18%
  YoY % -10.37% -11.03% -55.33% 36.43% -22.57% 6.13% -
  Horiz. % 39.93% 44.55% 50.08% 112.10% 82.17% 106.13% 100.00%
EPS -8.58 -4.32 -0.55 -7.48 -18.14 -3.81 -0.61 55.34%
  YoY % -98.61% -685.45% 92.65% 58.77% -376.12% -524.59% -
  Horiz. % 1,406.56% 708.20% 90.16% 1,226.23% 2,973.77% 624.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3730 0.5287 0.6742 0.5512 0.5981 0.4755 0.7179 -10.33%
  YoY % -29.45% -21.58% 22.31% -7.84% 25.78% -33.77% -
  Horiz. % 51.96% 73.65% 93.91% 76.78% 83.31% 66.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.1750 0.3000 0.5450 0.5100 0.6600 0.5700 0.2600 -
P/RPS 2.16 2.52 4.14 1.41 1.99 1.28 0.63 22.78%
  YoY % -14.29% -39.13% 193.62% -29.15% 55.47% 103.17% -
  Horiz. % 342.86% 400.00% 657.14% 223.81% 315.87% 203.17% 100.00%
P/EPS -2.00 -5.17 -74.76 -4.22 -1.80 -7.12 -20.70 -32.25%
  YoY % 61.32% 93.08% -1,671.56% -134.44% 74.72% 65.60% -
  Horiz. % 9.66% 24.98% 361.16% 20.39% 8.70% 34.40% 100.00%
EY -49.95 -19.33 -1.34 -23.67 -55.60 -14.05 -4.83 47.58%
  YoY % -158.41% -1,342.54% 94.34% 57.43% -295.73% -190.89% -
  Horiz. % 1,034.16% 400.21% 27.74% 490.06% 1,151.14% 290.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.42 0.61 0.57 0.55 0.57 0.18 16.92%
  YoY % 9.52% -31.15% 7.02% 3.64% -3.51% 216.67% -
  Horiz. % 255.56% 233.33% 338.89% 316.67% 305.56% 316.67% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1700 0.2750 0.4000 0.4200 0.5600 0.6200 0.2800 -
P/RPS 2.10 2.31 3.04 1.17 1.69 1.40 0.68 20.66%
  YoY % -9.09% -24.01% 159.83% -30.77% 20.71% 105.88% -
  Horiz. % 308.82% 339.71% 447.06% 172.06% 248.53% 205.88% 100.00%
P/EPS -1.94 -4.74 -54.87 -3.48 -1.53 -7.74 -22.29 -33.42%
  YoY % 59.07% 91.36% -1,476.72% -127.45% 80.23% 65.28% -
  Horiz. % 8.70% 21.27% 246.16% 15.61% 6.86% 34.72% 100.00%
EY -51.42 -21.08 -1.82 -28.74 -65.53 -12.92 -4.49 50.11%
  YoY % -143.93% -1,058.24% 93.67% 56.14% -407.20% -187.75% -
  Horiz. % 1,145.21% 469.49% 40.53% 640.09% 1,459.47% 287.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.39 0.45 0.47 0.46 0.62 0.19 15.45%
  YoY % 15.38% -13.33% -4.26% 2.17% -25.81% 226.32% -
  Horiz. % 236.84% 205.26% 236.84% 247.37% 242.11% 326.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

571  240  503  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUAAN 0.36+0.05 
 MYEG 1.30+0.06 
 HSI-C3N 0.33-0.015 
 PWORTH-OR 0.05-0.02 
 BARAKAH 0.165+0.015 
 HSI-C3P 0.60-0.005 
 SAPNRG 0.59+0.005 
 NOVAMSC 0.185+0.01 
 REVENUE 0.805+0.11 
 HSI-C3O 0.45-0.015 
Partners & Brokers