[KOMARK] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -89.18%
YoY- 110.95%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 64,740 40,674 20,174 75,109 56,339 37,277 18,606 129.10%
PBT 1,822 1,152 540 216 1,192 954 402 173.11%
Tax -90 -63 -52 -109 -203 -120 -46 56.23%
NP 1,732 1,089 488 107 989 834 356 186.29%
-
NP to SH 1,732 1,089 488 107 989 834 356 186.29%
-
Tax Rate 4.94% 5.47% 9.63% 50.46% 17.03% 12.58% 11.44% -
Total Cost 63,008 39,585 19,686 75,002 55,350 36,443 18,250 127.91%
-
Net Worth 105,708 104,836 104,106 105,353 104,574 103,642 103,563 1.37%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 105,708 104,836 104,106 105,353 104,574 103,642 103,563 1.37%
NOSH 81,314 81,268 81,333 82,307 81,065 80,970 80,909 0.33%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.68% 2.68% 2.42% 0.14% 1.76% 2.24% 1.91% -
ROE 1.64% 1.04% 0.47% 0.10% 0.95% 0.80% 0.34% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 79.62 50.05 24.80 91.25 69.50 46.04 23.00 128.32%
EPS 2.13 1.34 0.60 0.13 1.22 1.03 0.44 185.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.28 1.28 1.29 1.28 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 80,917
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 28.04 17.61 8.74 32.53 24.40 16.14 8.06 129.07%
EPS 0.75 0.47 0.21 0.05 0.43 0.36 0.15 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4578 0.454 0.4508 0.4562 0.4529 0.4488 0.4485 1.37%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.78 0.83 0.92 0.60 0.79 0.79 1.05 -
P/RPS 0.98 1.66 3.71 0.66 1.14 1.72 4.57 -64.07%
P/EPS 36.62 61.94 153.33 461.54 64.75 76.70 238.64 -71.23%
EY 2.73 1.61 0.65 0.22 1.54 1.30 0.42 247.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.72 0.47 0.61 0.62 0.82 -18.75%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 27/12/02 27/09/02 -
Price 0.74 0.80 0.80 0.93 0.62 0.78 0.88 -
P/RPS 0.93 1.60 3.23 1.02 0.89 1.69 3.83 -60.97%
P/EPS 34.74 59.70 133.33 715.38 50.82 75.73 200.00 -68.76%
EY 2.88 1.68 0.75 0.14 1.97 1.32 0.50 220.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.63 0.73 0.48 0.61 0.69 -11.92%

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