[KOMARK] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
08-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 109.04%
YoY- -79.18%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 82,851 56,464 28,655 117,757 88,306 63,544 31,204 91.40%
PBT 2,207 998 275 875 333 1,946 1,018 67.27%
Tax -334 -231 -97 -528 -167 -970 -445 -17.36%
NP 1,873 767 178 347 166 976 573 119.77%
-
NP to SH 1,873 767 178 347 166 976 573 119.77%
-
Tax Rate 15.13% 23.15% 35.27% 60.34% 50.15% 49.85% 43.71% -
Total Cost 80,978 55,697 28,477 117,410 88,140 62,568 30,631 90.85%
-
Net Worth 115,568 117,497 116,509 117,977 121,180 119,559 113,792 1.03%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 115,568 117,497 116,509 117,977 121,180 119,559 113,792 1.03%
NOSH 79,702 81,595 80,909 81,363 82,999 81,333 80,704 -0.82%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.26% 1.36% 0.62% 0.29% 0.19% 1.54% 1.84% -
ROE 1.62% 0.65% 0.15% 0.29% 0.14% 0.82% 0.50% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 103.95 69.20 35.42 144.73 106.39 78.13 38.66 93.01%
EPS 2.35 0.94 0.22 0.43 0.20 1.20 0.71 121.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.44 1.45 1.46 1.47 1.41 1.87%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 35.88 24.45 12.41 50.99 38.24 27.52 13.51 91.43%
EPS 0.81 0.33 0.08 0.15 0.07 0.42 0.25 118.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5005 0.5088 0.5045 0.5109 0.5248 0.5178 0.4928 1.03%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.34 0.29 0.25 0.17 0.15 0.17 0.24 -
P/RPS 0.33 0.42 0.71 0.12 0.14 0.22 0.62 -34.24%
P/EPS 14.47 30.85 113.64 39.86 75.00 14.17 33.80 -43.10%
EY 6.91 3.24 0.88 2.51 1.33 7.06 2.96 75.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.17 0.12 0.10 0.12 0.17 22.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 16/12/09 29/09/09 08/07/09 26/03/09 23/12/08 26/09/08 -
Price 0.28 0.25 0.28 0.23 0.17 0.17 0.22 -
P/RPS 0.27 0.36 0.79 0.16 0.16 0.22 0.57 -39.15%
P/EPS 11.91 26.60 127.27 53.93 85.00 14.17 30.99 -47.04%
EY 8.39 3.76 0.79 1.85 1.18 7.06 3.23 88.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.19 0.16 0.12 0.12 0.16 12.10%

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