[KOMARK] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Announcement Date
30-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 76.62%
YoY- 37.32%
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 39,553 29,862 20,057 10,193 47,743 37,472 24,838 36.40%
PBT -10,452 -7,156 -4,151 -1,890 -10,964 -6,771 -5,391 55.54%
Tax -349 618 -505 -250 1,812 221 185 -
NP -10,801 -6,538 -4,656 -2,140 -9,152 -6,550 -5,206 62.74%
-
NP to SH -10,801 -7,843 -4,656 -2,140 -9,152 -6,550 -5,206 62.74%
-
Tax Rate - - - - - - - -
Total Cost 50,354 36,400 24,713 12,333 56,895 44,022 30,044 41.14%
-
Net Worth 49,386 49,386 53,150 54,565 51,532 52,497 52,680 -4.21%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 49,386 49,386 53,150 54,565 51,532 52,497 52,680 -4.21%
NOSH 205,586 205,586 184,198 165,467 164,433 164,433 164,433 16.07%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -27.31% -21.89% -23.21% -20.99% -19.17% -17.48% -20.96% -
ROE -21.87% -15.88% -8.76% -3.92% -17.76% -12.48% -9.88% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 21.62 16.33 11.32 6.16 30.57 24.27 16.03 22.09%
EPS -5.90 -4.29 -2.63 -1.29 -5.86 -4.24 -3.36 45.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.30 0.33 0.33 0.34 0.34 -14.25%
Adjusted Per Share Value based on latest NOSH - 165,467
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 17.13 12.93 8.69 4.41 20.68 16.23 10.76 36.38%
EPS -4.68 -3.40 -2.02 -0.93 -3.96 -2.84 -2.25 63.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2139 0.2139 0.2302 0.2363 0.2232 0.2273 0.2281 -4.19%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.20 0.22 0.27 0.29 0.33 0.185 0.145 -
P/RPS 0.92 1.35 2.38 4.70 1.08 0.76 0.90 1.47%
P/EPS -3.39 -5.13 -10.27 -22.41 -5.63 -4.36 -4.32 -14.93%
EY -29.52 -19.49 -9.73 -4.46 -17.76 -22.93 -23.17 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.90 0.88 1.00 0.54 0.43 43.65%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/06/20 26/03/20 19/12/19 30/09/19 28/06/19 26/03/19 13/12/18 -
Price 0.415 0.185 0.25 0.285 0.27 0.28 0.135 -
P/RPS 1.92 1.13 2.21 4.62 0.88 1.15 0.84 73.60%
P/EPS -7.03 -4.31 -9.51 -22.02 -4.61 -6.60 -4.02 45.20%
EY -14.23 -23.18 -10.51 -4.54 -21.71 -15.15 -24.89 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.69 0.83 0.86 0.82 0.82 0.40 145.84%

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