[KOMARK] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 134.03%
YoY- 209.02%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 141,805 153,208 144,794 133,912 136,037 135,060 134,698 3.49%
PBT -28,704 3,130 2,600 2,444 -2,273 3,201 1,906 -
Tax -205 -1,909 -994 -800 -2,558 -1,293 -1,108 -67.63%
NP -28,909 1,221 1,606 1,644 -4,831 1,908 798 -
-
NP to SH -28,909 1,221 1,606 1,644 -4,831 1,908 798 -
-
Tax Rate - 60.99% 38.23% 32.73% - 40.39% 58.13% -
Total Cost 170,714 151,986 143,188 132,268 140,868 133,152 133,900 17.63%
-
Net Worth 99,163 117,539 117,611 116,852 114,972 120,715 118,902 -11.42%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 99,163 117,539 117,611 116,852 114,972 120,715 118,902 -11.42%
NOSH 81,281 81,061 81,111 80,588 79,842 79,944 79,800 1.23%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -20.39% 0.80% 1.11% 1.23% -3.55% 1.41% 0.59% -
ROE -29.15% 1.04% 1.37% 1.41% -4.20% 1.58% 0.67% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 174.46 189.00 178.51 166.17 170.38 168.94 168.79 2.23%
EPS -35.57 1.51 1.98 2.04 -6.05 2.39 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.45 1.45 1.45 1.44 1.51 1.49 -12.51%
Adjusted Per Share Value based on latest NOSH - 80,588
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 46.08 49.79 47.05 43.52 44.21 43.89 43.77 3.49%
EPS -9.39 0.40 0.52 0.53 -1.57 0.62 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.382 0.3822 0.3797 0.3736 0.3923 0.3864 -11.43%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.66 0.62 0.635 0.78 0.57 0.325 0.30 -
P/RPS 0.38 0.33 0.36 0.47 0.33 0.19 0.18 64.79%
P/EPS -1.86 41.15 32.07 38.24 -9.42 13.62 30.00 -
EY -53.89 2.43 3.12 2.62 -10.62 7.34 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.44 0.54 0.40 0.22 0.20 94.25%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 -
Price 0.56 0.635 0.62 0.60 0.62 0.345 0.28 -
P/RPS 0.32 0.34 0.35 0.36 0.36 0.20 0.17 52.62%
P/EPS -1.57 42.15 31.31 29.41 -10.25 14.46 28.00 -
EY -63.51 2.37 3.19 3.40 -9.76 6.92 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.43 0.41 0.43 0.23 0.19 80.59%

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