[KOMARK] QoQ Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 18.13%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 102,655 99,122 103,042 88,964 94,249 86,320 81,348 16.79%
PBT 4,836 5,096 6,136 4,056 1,745 2,429 2,304 64.00%
Tax -3,597 -3,142 -4,064 -1,652 290 -120 -126 835.98%
NP 1,239 1,953 2,072 2,404 2,035 2,309 2,178 -31.36%
-
NP to SH 1,239 1,953 2,072 2,404 2,035 2,309 2,178 -31.36%
-
Tax Rate 74.38% 61.66% 66.23% 40.73% -16.62% 4.94% 5.47% -
Total Cost 101,416 97,169 100,970 86,560 92,214 84,010 79,170 17.96%
-
Net Worth 108,015 104,991 103,599 103,144 101,750 105,708 104,836 2.01%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 108,015 104,991 103,599 103,144 101,750 105,708 104,836 2.01%
NOSH 81,214 81,388 81,574 81,216 81,400 81,314 81,268 -0.04%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.21% 1.97% 2.01% 2.70% 2.16% 2.68% 2.68% -
ROE 1.15% 1.86% 2.00% 2.33% 2.00% 2.18% 2.08% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 126.40 121.79 126.32 109.54 115.79 106.16 100.10 16.84%
EPS 1.52 2.40 2.54 2.96 2.50 2.84 2.68 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.27 1.27 1.25 1.30 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 81,216
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 44.45 42.92 44.62 38.53 40.81 37.38 35.23 16.77%
EPS 0.54 0.85 0.90 1.04 0.88 1.00 0.94 -30.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4547 0.4486 0.4467 0.4406 0.4578 0.454 2.01%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.43 0.53 0.54 0.58 0.65 0.78 0.83 -
P/RPS 0.34 0.44 0.43 0.53 0.56 0.73 0.83 -44.87%
P/EPS 28.19 22.08 21.26 19.59 26.00 27.46 30.97 -6.08%
EY 3.55 4.53 4.70 5.10 3.85 3.64 3.23 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.43 0.46 0.52 0.60 0.64 -37.03%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 19/07/05 30/03/05 31/12/04 29/09/04 30/06/04 30/03/04 30/12/03 -
Price 0.47 0.47 0.52 0.57 0.58 0.74 0.80 -
P/RPS 0.37 0.39 0.41 0.52 0.50 0.70 0.80 -40.22%
P/EPS 30.81 19.58 20.47 19.26 23.20 26.06 29.85 2.13%
EY 3.25 5.11 4.88 5.19 4.31 3.84 3.35 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.41 0.45 0.46 0.57 0.62 -31.71%

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