[KOMARK] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 68.35%
YoY- -52.84%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 136,037 101,295 67,349 33,540 123,346 90,612 61,411 70.01%
PBT -2,273 2,401 953 305 830 1,236 925 -
Tax -2,558 -970 -554 -172 -751 -155 -124 653.56%
NP -4,831 1,431 399 133 79 1,081 801 -
-
NP to SH -4,831 1,431 399 133 79 1,081 801 -
-
Tax Rate - 40.40% 58.13% 56.39% 90.48% 12.54% 13.41% -
Total Cost 140,868 99,864 66,950 33,407 123,267 89,531 60,610 75.55%
-
Net Worth 114,972 120,715 118,902 115,788 124,977 118,433 119,349 -2.46%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 114,972 120,715 118,902 115,788 124,977 118,433 119,349 -2.46%
NOSH 79,842 79,944 79,800 78,235 84,444 79,485 80,100 -0.21%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -3.55% 1.41% 0.59% 0.40% 0.06% 1.19% 1.30% -
ROE -4.20% 1.19% 0.34% 0.11% 0.06% 0.91% 0.67% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 170.38 126.71 84.40 42.87 146.07 114.00 76.67 70.37%
EPS -6.05 1.79 0.50 0.17 0.10 1.36 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.51 1.49 1.48 1.48 1.49 1.49 -2.25%
Adjusted Per Share Value based on latest NOSH - 78,235
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 58.91 43.87 29.17 14.52 53.41 39.24 26.59 70.02%
EPS -2.09 0.62 0.17 0.06 0.03 0.47 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4979 0.5228 0.5149 0.5014 0.5412 0.5129 0.5168 -2.45%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.57 0.325 0.30 0.29 0.26 0.29 0.24 -
P/RPS 0.33 0.26 0.36 0.68 0.18 0.25 0.31 4.26%
P/EPS -9.42 18.16 60.00 170.59 277.92 21.32 24.00 -
EY -10.62 5.51 1.67 0.59 0.36 4.69 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.22 0.20 0.20 0.18 0.19 0.16 84.30%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 -
Price 0.62 0.345 0.28 0.31 0.28 0.28 0.31 -
P/RPS 0.36 0.27 0.33 0.72 0.19 0.25 0.40 -6.78%
P/EPS -10.25 19.27 56.00 182.35 299.30 20.59 31.00 -
EY -9.76 5.19 1.79 0.55 0.33 4.86 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.23 0.19 0.21 0.19 0.19 0.21 61.32%

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