[KOMARK] QoQ Cumulative Quarter Result on 31-Jan-2001 [#3]

Announcement Date
22-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Jan-2001 [#3]
Profit Trend
QoQ- 68.64%
YoY- 162.77%
View:
Show?
Cumulative Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 36,083 18,954 64,283 48,546 33,470 17,122 62,132 -30.32%
PBT 1,578 1,108 5,426 4,321 2,827 839 2,032 -15.47%
Tax -198 -146 -152 -390 -496 -106 -196 0.67%
NP 1,380 962 5,274 3,931 2,331 733 1,836 -17.28%
-
NP to SH 1,380 962 5,274 3,931 2,331 733 1,836 -17.28%
-
Tax Rate 12.55% 13.18% 2.80% 9.03% 17.55% 12.63% 9.65% -
Total Cost 34,703 17,992 59,009 44,615 31,139 16,389 60,296 -30.73%
-
Net Worth 107,327 109,066 108,257 110,212 110,694 108,507 52,016 61.86%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 107,327 109,066 108,257 110,212 110,694 108,507 52,016 61.86%
NOSH 80,232 80,166 80,030 80,061 80,103 79,673 30,000 92.32%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 3.82% 5.08% 8.20% 8.10% 6.96% 4.28% 2.95% -
ROE 1.29% 0.88% 4.87% 3.57% 2.11% 0.68% 3.53% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 44.97 23.64 80.32 60.64 41.78 21.49 207.11 -63.77%
EPS 1.72 1.20 6.59 4.91 2.91 0.92 6.12 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3377 1.3605 1.3527 1.3766 1.3819 1.3619 1.7339 -15.84%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 15.63 8.21 27.84 21.02 14.49 7.41 26.91 -30.31%
EPS 0.60 0.42 2.28 1.70 1.01 0.32 0.80 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4648 0.4723 0.4688 0.4773 0.4794 0.4699 0.2253 61.84%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 0.93 0.99 0.75 1.09 1.09 1.48 2.19 -
P/RPS 2.07 4.19 0.93 1.80 2.61 6.89 1.06 56.04%
P/EPS 54.07 82.50 11.38 22.20 37.46 160.87 35.78 31.58%
EY 1.85 1.21 8.79 4.50 2.67 0.62 2.79 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.55 0.79 0.79 1.09 1.26 -32.34%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 27/12/01 25/09/01 29/06/01 22/03/01 21/12/00 03/10/00 29/06/00 -
Price 1.28 0.81 0.83 0.80 0.96 1.04 1.60 -
P/RPS 2.85 3.43 1.03 1.32 2.30 4.84 0.77 138.70%
P/EPS 74.42 67.50 12.59 16.29 32.99 113.04 26.14 100.49%
EY 1.34 1.48 7.94 6.14 3.03 0.88 3.83 -50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.60 0.61 0.58 0.69 0.76 0.92 2.86%

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