Highlights

[KOMARK] YoY Quarter Result on 2019-07-31 [#1]

Stock [KOMARK]: KOMARKCORP BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     17.76%    YoY -     37.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 10,193 12,367 15,785 18,203 15,616 33,106 33,478 -17.97%
  YoY % -17.58% -21.65% -13.28% 16.57% -52.83% -1.11% -
  Horiz. % 30.45% 36.94% 47.15% 54.37% 46.65% 98.89% 100.00%
PBT -1,890 -3,414 54 -2,316 17 -573 611 -
  YoY % 44.64% -6,422.22% 102.33% -13,723.53% 102.97% -193.78% -
  Horiz. % -309.33% -558.76% 8.84% -379.05% 2.78% -93.78% 100.00%
Tax -250 0 -37 -4,951 1,266 -437 -200 3.79%
  YoY % 0.00% 0.00% 99.25% -491.07% 389.70% -118.50% -
  Horiz. % 125.00% -0.00% 18.50% 2,475.50% -633.00% 218.50% 100.00%
NP -2,140 -3,414 17 -7,267 1,283 -1,010 411 -
  YoY % 37.32% -20,182.35% 100.23% -666.41% 227.03% -345.74% -
  Horiz. % -520.68% -830.66% 4.14% -1,768.13% 312.17% -245.74% 100.00%
NP to SH -2,140 -3,414 17 -7,267 1,283 -1,010 411 -
  YoY % 37.32% -20,182.35% 100.23% -666.41% 227.03% -345.74% -
  Horiz. % -520.68% -830.66% 4.14% -1,768.13% 312.17% -245.74% 100.00%
Tax Rate - % - % 68.52 % - % -7,447.06 % - % 32.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 209.35% 0.00% -22,753.01% 0.00% 100.00%
Total Cost 12,333 15,781 15,768 25,470 14,333 34,116 33,067 -15.15%
  YoY % -21.85% 0.08% -38.09% 77.70% -57.99% 3.17% -
  Horiz. % 37.30% 47.72% 47.69% 77.03% 43.35% 103.17% 100.00%
Net Worth 54,565 56,083 73,465 98,460 110,861 98,556 116,852 -11.91%
  YoY % -2.71% -23.66% -25.39% -11.19% 12.48% -15.66% -
  Horiz. % 46.70% 47.99% 62.87% 84.26% 94.87% 84.34% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - 6,231 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 54,565 56,083 73,465 98,460 110,861 98,556 116,852 -11.91%
  YoY % -2.71% -23.66% -25.39% -11.19% 12.48% -15.66% -
  Horiz. % 46.70% 47.99% 62.87% 84.26% 94.87% 84.34% 100.00%
NOSH 165,350 155,786 122,442 124,633 124,563 81,451 80,588 12.72%
  YoY % 6.14% 27.23% -1.76% 0.06% 52.93% 1.07% -
  Horiz. % 205.18% 193.31% 151.94% 154.66% 154.57% 101.07% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -20.99 % -27.61 % 0.11 % -39.92 % 8.22 % -3.05 % 1.23 % -
  YoY % 23.98% -25,200.00% 100.28% -585.64% 369.51% -347.97% -
  Horiz. % -1,706.50% -2,244.72% 8.94% -3,245.53% 668.29% -247.97% 100.00%
ROE -3.92 % -6.09 % 0.02 % -7.38 % 1.16 % -1.02 % 0.35 % -
  YoY % 35.63% -30,550.00% 100.27% -736.21% 213.73% -391.43% -
  Horiz. % -1,120.00% -1,740.00% 5.71% -2,108.57% 331.43% -291.43% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 6.16 7.94 12.89 14.61 12.54 40.64 41.54 -27.24%
  YoY % -22.42% -38.40% -11.77% 16.51% -69.14% -2.17% -
  Horiz. % 14.83% 19.11% 31.03% 35.17% 30.19% 97.83% 100.00%
EPS -1.29 -2.19 0.01 -5.83 1.03 -1.24 0.51 -
  YoY % 41.10% -22,000.00% 100.17% -666.02% 183.06% -343.14% -
  Horiz. % -252.94% -429.41% 1.96% -1,143.14% 201.96% -243.14% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3300 0.3600 0.6000 0.7900 0.8900 1.2100 1.4500 -21.85%
  YoY % -8.33% -40.00% -24.05% -11.24% -26.45% -16.55% -
  Horiz. % 22.76% 24.83% 41.38% 54.48% 61.38% 83.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,098
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 5.54 6.72 8.57 9.89 8.48 17.98 18.18 -17.96%
  YoY % -17.56% -21.59% -13.35% 16.63% -52.84% -1.10% -
  Horiz. % 30.47% 36.96% 47.14% 54.40% 46.64% 98.90% 100.00%
EPS -1.16 -1.85 0.01 -3.95 0.70 -0.55 0.22 -
  YoY % 37.30% -18,600.00% 100.25% -664.29% 227.27% -350.00% -
  Horiz. % -527.27% -840.91% 4.55% -1,795.45% 318.18% -250.00% 100.00%
DPS 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2964 0.3046 0.3991 0.5348 0.6022 0.5353 0.6347 -11.91%
  YoY % -2.69% -23.68% -25.37% -11.19% 12.50% -15.66% -
  Horiz. % 46.70% 47.99% 62.88% 84.26% 94.88% 84.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.2900 0.1600 0.2500 0.3700 0.4750 0.5800 0.7800 -
P/RPS 4.70 2.02 1.94 2.53 3.79 1.43 1.88 16.49%
  YoY % 132.67% 4.12% -23.32% -33.25% 165.03% -23.94% -
  Horiz. % 250.00% 107.45% 103.19% 134.57% 201.60% 76.06% 100.00%
P/EPS -22.41 -7.30 1,800.63 -6.35 46.12 -46.77 152.94 -
  YoY % -206.99% -100.41% 28,456.38% -113.77% 198.61% -130.58% -
  Horiz. % -14.65% -4.77% 1,177.34% -4.15% 30.16% -30.58% 100.00%
EY -4.46 -13.70 0.06 -15.76 2.17 -2.14 0.65 -
  YoY % 67.45% -22,933.33% 100.38% -826.27% 201.40% -429.23% -
  Horiz. % -686.15% -2,107.69% 9.23% -2,424.62% 333.85% -329.23% 100.00%
DY 0.00 0.00 0.00 13.51 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 0.44 0.42 0.47 0.53 0.48 0.54 8.48%
  YoY % 100.00% 4.76% -10.64% -11.32% 10.42% -11.11% -
  Horiz. % 162.96% 81.48% 77.78% 87.04% 98.15% 88.89% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 30/09/19 28/09/18 28/09/17 29/09/16 29/09/15 29/09/14 23/09/13 -
Price 0.2850 0.1500 0.2500 0.3800 0.3600 0.5650 0.6000 -
P/RPS 4.62 1.89 1.94 2.60 2.87 1.39 1.44 21.43%
  YoY % 144.44% -2.58% -25.38% -9.41% 106.47% -3.47% -
  Horiz. % 320.83% 131.25% 134.72% 180.56% 199.31% 96.53% 100.00%
P/EPS -22.02 -6.84 1,800.63 -6.52 34.95 -45.56 117.65 -
  YoY % -221.93% -100.38% 27,717.03% -118.66% 176.71% -138.73% -
  Horiz. % -18.72% -5.81% 1,530.50% -5.54% 29.71% -38.73% 100.00%
EY -4.54 -14.61 0.06 -15.34 2.86 -2.19 0.85 -
  YoY % 68.93% -24,450.00% 100.39% -636.36% 230.59% -357.65% -
  Horiz. % -534.12% -1,718.82% 7.06% -1,804.71% 336.47% -257.65% 100.00%
DY 0.00 0.00 0.00 13.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.86 0.42 0.42 0.48 0.40 0.47 0.41 13.13%
  YoY % 104.76% 0.00% -12.50% 20.00% -14.89% 14.63% -
  Horiz. % 209.76% 102.44% 102.44% 117.07% 97.56% 114.63% 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.
 


 

260  276  553  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.335+0.02 
 ANZO 0.0250.00 
 AME 1.48+0.18 
 OPCOM 0.84+0.065 
 HSI-H8B 0.235-0.04 
 PERDANA 0.37+0.03 
Partners & Brokers