[KOMARK] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 1724.3%
YoY- 37.08%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 94,249 86,320 81,348 80,696 75,109 75,118 74,554 16.93%
PBT 1,745 2,429 2,304 2,160 216 1,589 1,908 -5.78%
Tax 290 -120 -126 -208 -109 -270 -240 -
NP 2,035 2,309 2,178 1,952 107 1,318 1,668 14.19%
-
NP to SH 2,035 2,309 2,178 1,952 107 1,318 1,668 14.19%
-
Tax Rate -16.62% 4.94% 5.47% 9.63% 50.46% 16.99% 12.58% -
Total Cost 92,214 84,010 79,170 78,744 75,002 73,800 72,886 16.99%
-
Net Worth 101,750 105,708 104,836 104,106 105,353 104,574 103,642 -1.22%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 101,750 105,708 104,836 104,106 105,353 104,574 103,642 -1.22%
NOSH 81,400 81,314 81,268 81,333 82,307 81,065 80,970 0.35%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.16% 2.68% 2.68% 2.42% 0.14% 1.76% 2.24% -
ROE 2.00% 2.18% 2.08% 1.88% 0.10% 1.26% 1.61% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 115.79 106.16 100.10 99.22 91.25 92.66 92.08 16.51%
EPS 2.50 2.84 2.68 2.40 0.13 1.63 2.06 13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.30 1.29 1.28 1.28 1.29 1.28 -1.57%
Adjusted Per Share Value based on latest NOSH - 81,333
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 40.81 37.38 35.23 34.95 32.53 32.53 32.29 16.91%
EPS 0.88 1.00 0.94 0.85 0.05 0.57 0.72 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4406 0.4578 0.454 0.4508 0.4562 0.4529 0.4488 -1.22%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.65 0.78 0.83 0.92 0.60 0.79 0.79 -
P/RPS 0.56 0.73 0.83 0.93 0.66 0.85 0.86 -24.89%
P/EPS 26.00 27.46 30.97 38.33 461.54 48.57 38.35 -22.84%
EY 3.85 3.64 3.23 2.61 0.22 2.06 2.61 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.64 0.72 0.47 0.61 0.62 -11.07%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 27/12/02 -
Price 0.58 0.74 0.80 0.80 0.93 0.62 0.78 -
P/RPS 0.50 0.70 0.80 0.81 1.02 0.67 0.85 -29.81%
P/EPS 23.20 26.06 29.85 33.33 715.38 38.11 37.86 -27.87%
EY 4.31 3.84 3.35 3.00 0.14 2.62 2.64 38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.62 0.63 0.73 0.48 0.61 -17.16%

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