Highlights

[COMCORP] YoY Quarter Result on 2018-01-31 [#4]

Stock [COMCORP]: COMINTEL CORP BHD
Announcement Date 02-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     -3,766.92%    YoY -     -901.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 88,169 106,488 108,812 85,206 82,715 113,453 83,873 0.84%
  YoY % -17.20% -2.14% 27.70% 3.01% -27.09% 35.27% -
  Horiz. % 105.12% 126.96% 129.73% 101.59% 98.62% 135.27% 100.00%
PBT -38,994 4,435 7,800 759 2,261 1,595 1,202 -
  YoY % -979.23% -43.14% 927.67% -66.43% 41.76% 32.70% -
  Horiz. % -3,244.09% 368.97% 648.92% 63.14% 188.10% 132.70% 100.00%
Tax -122 201 -2,203 -51 210 -3,984 119 -
  YoY % -160.70% 109.12% -4,219.61% -124.29% 105.27% -3,447.90% -
  Horiz. % -102.52% 168.91% -1,851.26% -42.86% 176.47% -3,347.90% 100.00%
NP -39,116 4,636 5,597 708 2,471 -2,389 1,321 -
  YoY % -943.74% -17.17% 690.54% -71.35% 203.43% -280.85% -
  Horiz. % -2,961.09% 350.95% 423.69% 53.60% 187.06% -180.85% 100.00%
NP to SH -38,796 4,842 5,854 628 2,874 -2,137 991 -
  YoY % -901.24% -17.29% 832.17% -78.15% 234.49% -315.64% -
  Horiz. % -3,914.83% 488.60% 590.72% 63.37% 290.01% -215.64% 100.00%
Tax Rate - % -4.53 % 28.24 % 6.72 % -9.29 % 249.78 % -9.90 % -
  YoY % 0.00% -116.04% 320.24% 172.34% -103.72% 2,623.03% -
  Horiz. % 0.00% 45.76% -285.25% -67.88% 93.84% -2,523.03% 100.00%
Total Cost 127,285 101,852 103,215 84,498 80,244 115,842 82,552 7.48%
  YoY % 24.97% -1.32% 22.15% 5.30% -30.73% 40.33% -
  Horiz. % 154.19% 123.38% 125.03% 102.36% 97.20% 140.33% 100.00%
Net Worth 98,643 132,397 110,925 97,103 95,989 100,116 87,213 2.07%
  YoY % -25.49% 19.36% 14.23% 1.16% -4.12% 14.80% -
  Horiz. % 113.11% 151.81% 127.19% 111.34% 110.06% 114.80% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 63,000 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 98,643 132,397 110,925 97,103 95,989 100,116 87,213 2.07%
  YoY % -25.49% 19.36% 14.23% 1.16% -4.12% 14.80% -
  Horiz. % 113.11% 151.81% 127.19% 111.34% 110.06% 114.80% 100.00%
NOSH 140,000 140,000 139,933 140,000 139,640 140,121 140,281 -0.03%
  YoY % 0.00% 0.05% -0.05% 0.26% -0.34% -0.11% -
  Horiz. % 99.80% 99.80% 99.75% 99.80% 99.54% 99.89% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -44.36 % 4.35 % 5.14 % 0.83 % 2.99 % -2.11 % 1.58 % -
  YoY % -1,119.77% -15.37% 519.28% -72.24% 241.71% -233.54% -
  Horiz. % -2,807.59% 275.32% 325.32% 52.53% 189.24% -133.54% 100.00%
ROE -39.33 % 3.66 % 5.28 % 0.65 % 2.99 % -2.13 % 1.14 % -
  YoY % -1,174.59% -30.68% 712.31% -78.26% 240.38% -286.84% -
  Horiz. % -3,450.00% 321.05% 463.16% 57.02% 262.28% -186.84% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 62.98 76.06 77.76 60.86 59.23 80.97 59.79 0.87%
  YoY % -17.20% -2.19% 27.77% 2.75% -26.85% 35.42% -
  Horiz. % 105.34% 127.21% 130.06% 101.79% 99.06% 135.42% 100.00%
EPS -27.71 3.46 4.18 0.45 2.05 -1.53 0.71 -
  YoY % -900.87% -17.22% 828.89% -78.05% 233.99% -315.49% -
  Horiz. % -3,902.82% 487.32% 588.73% 63.38% 288.73% -215.49% 100.00%
DPS 45.00 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. % 100.00% - - - - - -
NAPS 0.7046 0.9457 0.7927 0.6936 0.6874 0.7145 0.6217 2.11%
  YoY % -25.49% 19.30% 14.29% 0.90% -3.79% 14.93% -
  Horiz. % 113.33% 152.12% 127.51% 111.57% 110.57% 114.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 62.98 76.06 77.72 60.86 59.08 81.04 59.91 0.84%
  YoY % -17.20% -2.14% 27.70% 3.01% -27.10% 35.27% -
  Horiz. % 105.12% 126.96% 129.73% 101.59% 98.61% 135.27% 100.00%
EPS -27.71 3.46 4.18 0.45 2.05 -1.53 0.71 -
  YoY % -900.87% -17.22% 828.89% -78.05% 233.99% -315.49% -
  Horiz. % -3,902.82% 487.32% 588.73% 63.38% 288.73% -215.49% 100.00%
DPS 45.00 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. % 100.00% - - - - - -
NAPS 0.7046 0.9457 0.7923 0.6936 0.6856 0.7151 0.6230 2.07%
  YoY % -25.49% 19.36% 14.23% 1.17% -4.13% 14.78% -
  Horiz. % 113.10% 151.80% 127.17% 111.33% 110.05% 114.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.7500 0.8600 0.6350 0.2250 0.1700 0.1350 0.1700 -
P/RPS 1.19 1.13 0.82 0.37 0.29 0.17 0.28 27.24%
  YoY % 5.31% 37.80% 121.62% 27.59% 70.59% -39.29% -
  Horiz. % 425.00% 403.57% 292.86% 132.14% 103.57% 60.71% 100.00%
P/EPS -2.71 24.87 15.18 50.16 8.26 -8.85 24.06 -
  YoY % -110.90% 63.83% -69.74% 507.26% 193.33% -136.78% -
  Horiz. % -11.26% 103.37% 63.09% 208.48% 34.33% -36.78% 100.00%
EY -36.95 4.02 6.59 1.99 12.11 -11.30 4.16 -
  YoY % -1,019.15% -39.00% 231.16% -83.57% 207.17% -371.63% -
  Horiz. % -888.22% 96.63% 158.41% 47.84% 291.11% -271.63% 100.00%
DY 60.00 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. % 100.00% - - - - - -
P/NAPS 1.06 0.91 0.80 0.32 0.25 0.19 0.27 25.57%
  YoY % 16.48% 13.75% 150.00% 28.00% 31.58% -29.63% -
  Horiz. % 392.59% 337.04% 296.30% 118.52% 92.59% 70.37% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 02/04/18 29/03/17 28/03/16 26/03/15 27/03/14 21/03/13 23/03/12 -
Price 0.2550 0.9250 0.7800 0.2350 0.1650 0.1700 0.1600 -
P/RPS 0.40 1.22 1.00 0.39 0.28 0.21 0.27 6.76%
  YoY % -67.21% 22.00% 156.41% 39.29% 33.33% -22.22% -
  Horiz. % 148.15% 451.85% 370.37% 144.44% 103.70% 77.78% 100.00%
P/EPS -0.92 26.75 18.65 52.39 8.02 -11.15 22.65 -
  YoY % -103.44% 43.43% -64.40% 553.24% 171.93% -149.23% -
  Horiz. % -4.06% 118.10% 82.34% 231.30% 35.41% -49.23% 100.00%
EY -108.67 3.74 5.36 1.91 12.47 -8.97 4.42 -
  YoY % -3,005.61% -30.22% 180.63% -84.68% 239.02% -302.94% -
  Horiz. % -2,458.60% 84.62% 121.27% 43.21% 282.13% -202.94% 100.00%
DY 176.47 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. % 100.00% - - - - - -
P/NAPS 0.36 0.98 0.98 0.34 0.24 0.24 0.26 5.57%
  YoY % -63.27% 0.00% 188.24% 41.67% 0.00% -7.69% -
  Horiz. % 138.46% 376.92% 376.92% 130.77% 92.31% 92.31% 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.
 


 

1922 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.350.00 
 KOTRA 1.720.00 
 UCREST 0.3250.00 
 PINEAPP 0.440.00 
 PUC 0.2650.00 
 WILLOW 1.180.00 
 IRIS 0.180.00 
 UEMS-C60 0.100.00 
 BTECH 0.2450.00 
 3A 1.030.00 

TOP ARTICLES

1. 大选投资笑到最后/麦传球 投资把麦●麦传球
2. [转贴] 五月九号后的“大好大坏” - 丘光耀博士 Good Articles to Share
3. Warrants Cheating Traders? O'Mighty Capital Articles Archive
4. CIMB - MQ Research’s Top Pick KL Trader Investment Research Articles
5. OIL ....next target $110 ????? possibleee? read our analysis..... Bull and Bear
Partners & Brokers