[KOMARK] QoQ Annualized Quarter Result on 31-Jan-2012 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -10.03%
YoY- -35.46%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 134,698 134,160 123,346 120,816 122,822 119,416 112,968 12.38%
PBT 1,906 1,220 830 1,648 1,850 1,396 2,900 -24.31%
Tax -1,108 -688 -751 -206 -248 -268 -785 25.69%
NP 798 532 79 1,441 1,602 1,128 2,115 -47.63%
-
NP to SH 798 532 79 1,441 1,602 1,128 2,115 -47.63%
-
Tax Rate 58.13% 56.39% 90.48% 12.50% 13.41% 19.20% 27.07% -
Total Cost 133,900 133,628 123,267 119,374 121,220 118,288 110,853 13.35%
-
Net Worth 118,902 115,788 124,977 118,433 119,349 118,440 116,429 1.40%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 118,902 115,788 124,977 118,433 119,349 118,440 116,429 1.40%
NOSH 79,800 78,235 84,444 79,485 80,100 80,571 79,746 0.04%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.59% 0.40% 0.06% 1.19% 1.30% 0.94% 1.87% -
ROE 0.67% 0.46% 0.06% 1.22% 1.34% 0.95% 1.82% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 168.79 171.48 146.07 152.00 153.34 148.21 141.66 12.33%
EPS 1.00 0.68 0.10 1.81 2.00 1.40 2.65 -47.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.49 1.49 1.47 1.46 1.35%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 58.33 58.10 53.41 52.32 53.19 51.71 48.92 12.38%
EPS 0.35 0.23 0.03 0.62 0.69 0.49 0.92 -47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5149 0.5014 0.5412 0.5129 0.5168 0.5129 0.5042 1.40%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.30 0.29 0.26 0.29 0.24 0.26 0.29 -
P/RPS 0.18 0.17 0.18 0.19 0.16 0.18 0.20 -6.75%
P/EPS 30.00 42.65 277.92 15.99 12.00 18.57 10.93 95.43%
EY 3.33 2.34 0.36 6.25 8.33 5.38 9.15 -48.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.19 0.16 0.18 0.20 0.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 30/09/11 29/06/11 -
Price 0.28 0.31 0.28 0.28 0.31 0.22 0.25 -
P/RPS 0.17 0.18 0.19 0.18 0.20 0.15 0.18 -3.72%
P/EPS 28.00 45.59 299.30 15.44 15.50 15.71 9.43 105.90%
EY 3.57 2.19 0.33 6.48 6.45 6.36 10.61 -51.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.19 0.19 0.21 0.15 0.17 7.66%

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