[KOMARK] QoQ Annualized Quarter Result on 31-Jan-2016 [#3]

Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -27.16%
YoY- 678.07%
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 67,026 72,812 61,574 60,246 61,668 62,464 139,433 -38.49%
PBT -8,908 -9,264 1,343 346 90 68 -11,119 -13.68%
Tax -10,300 -19,804 570 3,414 5,074 5,064 -1,662 235.53%
NP -19,208 -29,068 1,913 3,761 5,164 5,132 -12,781 31.04%
-
NP to SH -19,208 -29,068 1,913 3,761 5,164 5,132 -12,781 31.04%
-
Tax Rate - - -42.44% -986.71% -5,637.78% -7,447.06% - -
Total Cost 86,234 101,880 59,661 56,485 56,504 57,332 152,214 -31.41%
-
Net Worth 95,968 98,460 111,193 112,340 114,755 110,861 90,622 3.87%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 24,926 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 95,968 98,460 111,193 112,340 114,755 110,861 90,622 3.87%
NOSH 124,633 124,633 124,936 124,822 124,734 124,563 101,823 14.35%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -28.66% -39.92% 3.11% 6.24% 8.37% 8.22% -9.17% -
ROE -20.01% -29.52% 1.72% 3.35% 4.50% 4.63% -14.10% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 53.78 58.42 49.28 48.27 49.44 50.15 136.94 -46.21%
EPS -15.42 -23.32 1.50 3.01 4.14 4.12 -12.60 14.34%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.89 0.90 0.92 0.89 0.89 -9.16%
Adjusted Per Share Value based on latest NOSH - 125,789
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 29.03 31.53 26.66 26.09 26.71 27.05 60.38 -38.49%
EPS -8.32 -12.59 0.83 1.63 2.24 2.22 -5.53 31.13%
DPS 0.00 10.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.4264 0.4815 0.4865 0.4969 0.4801 0.3924 3.88%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.30 0.37 0.545 0.58 0.61 0.475 0.51 -
P/RPS 0.56 0.63 1.11 1.20 1.23 0.95 0.37 31.65%
P/EPS -1.95 -1.59 35.59 19.25 14.73 11.53 -4.06 -38.53%
EY -51.37 -63.03 2.81 5.20 6.79 8.67 -24.61 62.96%
DY 0.00 54.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.61 0.64 0.66 0.53 0.57 -22.26%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 16/12/16 29/09/16 30/06/16 24/03/16 22/12/15 29/09/15 30/06/15 -
Price 0.295 0.38 0.40 0.585 0.575 0.36 0.42 -
P/RPS 0.55 0.65 0.81 1.21 1.16 0.72 0.31 46.30%
P/EPS -1.91 -1.63 26.12 19.41 13.89 8.74 -3.35 -31.12%
EY -52.24 -61.38 3.83 5.15 7.20 11.44 -29.89 44.84%
DY 0.00 52.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.45 0.65 0.63 0.40 0.47 -13.15%

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