[KOMARK] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 139.1%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 144,794 133,912 136,037 135,060 134,698 134,160 123,346 11.24%
PBT 2,600 2,444 -2,273 3,201 1,906 1,220 830 113.64%
Tax -994 -800 -2,558 -1,293 -1,108 -688 -751 20.48%
NP 1,606 1,644 -4,831 1,908 798 532 79 640.79%
-
NP to SH 1,606 1,644 -4,831 1,908 798 532 79 640.79%
-
Tax Rate 38.23% 32.73% - 40.39% 58.13% 56.39% 90.48% -
Total Cost 143,188 132,268 140,868 133,152 133,900 133,628 123,267 10.47%
-
Net Worth 117,611 116,852 114,972 120,715 118,902 115,788 124,977 -3.95%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 117,611 116,852 114,972 120,715 118,902 115,788 124,977 -3.95%
NOSH 81,111 80,588 79,842 79,944 79,800 78,235 84,444 -2.64%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.11% 1.23% -3.55% 1.41% 0.59% 0.40% 0.06% -
ROE 1.37% 1.41% -4.20% 1.58% 0.67% 0.46% 0.06% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 178.51 166.17 170.38 168.94 168.79 171.48 146.07 14.26%
EPS 1.98 2.04 -6.05 2.39 1.00 0.68 0.10 627.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.51 1.49 1.48 1.48 -1.35%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 62.70 57.99 58.91 58.49 58.33 58.10 53.41 11.25%
EPS 0.70 0.71 -2.09 0.83 0.35 0.23 0.03 711.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.506 0.4979 0.5228 0.5149 0.5014 0.5412 -3.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.635 0.78 0.57 0.325 0.30 0.29 0.26 -
P/RPS 0.36 0.47 0.33 0.19 0.18 0.17 0.18 58.53%
P/EPS 32.07 38.24 -9.42 13.62 30.00 42.65 277.92 -76.20%
EY 3.12 2.62 -10.62 7.34 3.33 2.34 0.36 320.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.40 0.22 0.20 0.20 0.18 81.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 -
Price 0.62 0.60 0.62 0.345 0.28 0.31 0.28 -
P/RPS 0.35 0.36 0.36 0.20 0.17 0.18 0.19 50.10%
P/EPS 31.31 29.41 -10.25 14.46 28.00 45.59 299.30 -77.70%
EY 3.19 3.40 -9.76 6.92 3.57 2.19 0.33 351.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.23 0.19 0.21 0.19 72.11%

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