[KOMARK] QoQ Cumulative Quarter Result on 30-Apr-2018 [#4]

Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -190.51%
YoY- -18.86%
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 37,472 24,838 12,367 56,949 43,881 30,024 15,785 77.67%
PBT -6,771 -5,391 -3,414 -20,761 -7,224 -3,601 54 -
Tax 221 185 0 -751 -181 -80 -37 -
NP -6,550 -5,206 -3,414 -21,512 -7,405 -3,681 17 -
-
NP to SH -6,550 -5,206 -3,414 -21,512 -7,405 -3,681 17 -
-
Tax Rate - - - - - - 68.52% -
Total Cost 44,022 30,044 15,781 78,461 51,286 33,705 15,768 97.90%
-
Net Worth 52,497 52,680 56,083 61,329 64,672 69,491 73,465 -20.02%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 52,497 52,680 56,083 61,329 64,672 69,491 73,465 -20.02%
NOSH 164,433 164,433 164,433 164,433 164,433 124,633 124,633 20.23%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -17.48% -20.96% -27.61% -37.77% -16.88% -12.26% 0.11% -
ROE -12.48% -9.88% -6.09% -35.08% -11.45% -5.30% 0.02% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 24.27 16.03 7.94 35.29 27.14 24.63 12.89 52.30%
EPS -4.24 -3.36 -2.19 -13.33 -4.58 -3.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.36 0.38 0.40 0.57 0.60 -31.45%
Adjusted Per Share Value based on latest NOSH - 164,433
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 16.23 10.76 5.36 24.66 19.00 13.00 6.84 77.61%
EPS -2.84 -2.25 -1.48 -9.32 -3.21 -1.59 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2273 0.2281 0.2429 0.2656 0.2801 0.3009 0.3181 -20.02%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.185 0.145 0.16 0.175 0.20 0.28 0.25 -
P/RPS 0.76 0.90 2.02 0.50 0.74 1.14 1.94 -46.36%
P/EPS -4.36 -4.32 -7.30 -1.31 -4.37 -9.27 1,800.63 -
EY -22.93 -23.17 -13.70 -76.16 -22.90 -10.78 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.44 0.46 0.50 0.49 0.42 18.18%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 13/12/18 28/09/18 29/06/18 30/03/18 29/12/17 28/09/17 -
Price 0.28 0.135 0.15 0.17 0.18 0.26 0.25 -
P/RPS 1.15 0.84 1.89 0.48 0.66 1.06 1.94 -29.36%
P/EPS -6.60 -4.02 -6.84 -1.28 -3.93 -8.61 1,800.63 -
EY -15.15 -24.89 -14.61 -78.40 -25.44 -11.61 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.42 0.45 0.45 0.46 0.42 56.02%

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