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 88,169 106,488 109,312 85,206 82,715 113,449 83,873 0.84%
  YoY % -17.20% -2.58% 28.29% 3.01% -27.09% 35.26% -
  Horiz. % 105.12% 126.96% 130.33% 101.59% 98.62% 135.26% 100.00%
PBT -38,994 4,435 8,295 759 1,712 1,720 1,202 -
  YoY % -979.23% -46.53% 992.89% -55.67% -0.47% 43.09% -
  Horiz. % -3,244.09% 368.97% 690.10% 63.14% 142.43% 143.09% 100.00%
Tax -122 201 -2,189 -51 413 -4,257 119 -
  YoY % -160.70% 109.18% -4,192.16% -112.35% 109.70% -3,677.31% -
  Horiz. % -102.52% 168.91% -1,839.50% -42.86% 347.06% -3,577.31% 100.00%
NP -39,116 4,636 6,106 708 2,125 -2,537 1,321 -
  YoY % -943.74% -24.07% 762.43% -66.68% 183.76% -292.05% -
  Horiz. % -2,961.09% 350.95% 462.23% 53.60% 160.86% -192.05% 100.00%
NP to SH -38,796 4,842 6,297 628 2,332 -2,312 991 -
  YoY % -901.24% -23.11% 902.71% -73.07% 200.87% -333.30% -
  Horiz. % -3,914.83% 488.60% 635.42% 63.37% 235.32% -233.30% 100.00%
Tax Rate - % -4.53 % 26.39 % 6.72 % -24.12 % 247.50 % -9.90 % -
  YoY % 0.00% -117.17% 292.71% 127.86% -109.75% 2,600.00% -
  Horiz. % 0.00% 45.76% -266.57% -67.88% 243.64% -2,500.00% 100.00%
Total Cost 127,285 101,852 103,206 84,498 80,590 115,986 82,552 7.48%
  YoY % 24.97% -1.31% 22.14% 4.85% -30.52% 40.50% -
  Horiz. % 154.19% 123.38% 125.02% 102.36% 97.62% 140.50% 100.00%
Net Worth 98,643 132,397 111,330 97,103 95,689 99,990 87,213 2.07%
  YoY % -25.49% 18.92% 14.65% 1.48% -4.30% 14.65% -
  Horiz. % 113.11% 151.81% 127.65% 111.34% 109.72% 114.65% 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 98,643 132,397 111,330 97,103 95,689 99,990 87,213 2.07%
  YoY % -25.49% 18.92% 14.65% 1.48% -4.30% 14.65% -
  Horiz. % 113.11% 151.81% 127.65% 111.34% 109.72% 114.65% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,281 -0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.20% -
  Horiz. % 99.80% 99.80% 99.80% 99.80% 99.80% 99.80% 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 % 5.59 % 0.83 % 2.57 % -2.24 % 1.58 % -
  YoY % -1,119.77% -22.18% 573.49% -67.70% 214.73% -241.77% -
  Horiz. % -2,807.59% 275.32% 353.80% 52.53% 162.66% -141.77% 100.00%
ROE -39.33 % 3.66 % 5.66 % 0.65 % 2.44 % -2.31 % 1.14 % -
  YoY % -1,174.59% -35.34% 770.77% -73.36% 205.63% -302.63% -
  Horiz. % -3,450.00% 321.05% 496.49% 57.02% 214.04% -202.63% 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 78.12 60.86 59.08 80.96 59.79 0.87%
  YoY % -17.20% -2.64% 28.36% 3.01% -27.03% 35.41% -
  Horiz. % 105.34% 127.21% 130.66% 101.79% 98.81% 135.41% 100.00%
EPS -27.71 3.46 4.50 0.45 1.67 -1.65 0.71 -
  YoY % -900.87% -23.11% 900.00% -73.05% 201.21% -332.39% -
  Horiz. % -3,902.82% 487.32% 633.80% 63.38% 235.21% -232.39% 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 0.7956 0.6936 0.6835 0.7136 0.6217 2.11%
  YoY % -25.49% 18.87% 14.71% 1.48% -4.22% 14.78% -
  Horiz. % 113.33% 152.12% 127.97% 111.57% 109.94% 114.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,657
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 78.12 60.86 59.08 80.96 59.91 0.84%
  YoY % -17.20% -2.64% 28.36% 3.01% -27.03% 35.14% -
  Horiz. % 105.12% 126.96% 130.40% 101.59% 98.61% 135.14% 100.00%
EPS -27.71 3.46 4.50 0.45 1.67 -1.65 0.71 -
  YoY % -900.87% -23.11% 900.00% -73.05% 201.21% -332.39% -
  Horiz. % -3,902.82% 487.32% 633.80% 63.38% 235.21% -232.39% 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 0.7956 0.6936 0.6835 0.7136 0.6230 2.07%
  YoY % -25.49% 18.87% 14.71% 1.48% -4.22% 14.54% -
  Horiz. % 113.10% 151.80% 127.70% 111.33% 109.71% 114.54% 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 10.21 -8.85 24.06 -
  YoY % -110.90% 63.83% -69.74% 391.28% 215.37% -136.78% -
  Horiz. % -11.26% 103.37% 63.09% 208.48% 42.44% -36.78% 100.00%
EY -36.95 4.02 6.59 1.99 9.80 -11.30 4.16 -
  YoY % -1,019.15% -39.00% 231.16% -79.69% 186.73% -371.63% -
  Horiz. % -888.22% 96.63% 158.41% 47.84% 235.58% -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 9.91 -11.15 22.65 -
  YoY % -103.44% 43.43% -64.40% 428.66% 188.88% -149.23% -
  Horiz. % -4.06% 118.10% 82.34% 231.30% 43.75% -49.23% 100.00%
EY -108.67 3.74 5.36 1.91 10.10 -8.97 4.42 -
  YoY % -3,005.61% -30.22% 180.63% -81.09% 212.60% -302.94% -
  Horiz. % -2,458.60% 84.62% 121.27% 43.21% 228.51% -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.
 


 

94  192  418  1500 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.42-0.015 
 PWORTH 0.0450.00 
 PINEPAC 0.565+0.125 
 HIBISCS 1.070.00 
 KSTAR 0.12+0.01 
 NOVAMSC 0.175+0.005 
 LAYHONG-WA 0.27+0.015 
 BORNOIL 0.0550.00 
 MQTECH 0.0450.00 
 EFORCE 0.785-0.005 
Partners & Brokers