[KOMARK] QoQ Quarter Result on 30-Apr-2003 [#4]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -669.03%
YoY- 63.46%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 24,066 20,500 20,174 18,770 19,062 18,671 18,606 18.65%
PBT 670 612 540 -976 238 552 402 40.44%
Tax -27 -11 -52 94 -83 -74 -46 -29.82%
NP 643 601 488 -882 155 478 356 48.15%
-
NP to SH 643 601 488 -882 155 478 356 48.15%
-
Tax Rate 4.03% 1.80% 9.63% - 34.87% 13.41% 11.44% -
Total Cost 23,423 19,899 19,686 19,652 18,907 18,193 18,250 18.04%
-
Net Worth 105,810 104,768 104,106 103,574 105,236 103,701 103,563 1.43%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 105,810 104,768 104,106 103,574 105,236 103,701 103,563 1.43%
NOSH 81,392 81,216 81,333 80,917 81,578 81,016 80,909 0.39%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.67% 2.93% 2.42% -4.70% 0.81% 2.56% 1.91% -
ROE 0.61% 0.57% 0.47% -0.85% 0.15% 0.46% 0.34% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 29.57 25.24 24.80 23.20 23.37 23.05 23.00 18.18%
EPS 0.79 0.74 0.60 -1.09 0.19 0.59 0.44 47.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.29 1.28 1.28 1.29 1.28 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 80,917
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 10.42 8.88 8.74 8.13 8.25 8.09 8.06 18.61%
EPS 0.28 0.26 0.21 -0.38 0.07 0.21 0.15 51.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4582 0.4537 0.4508 0.4485 0.4557 0.4491 0.4485 1.43%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.78 0.83 0.92 0.60 0.79 0.79 1.05 -
P/RPS 2.64 3.29 3.71 2.59 3.38 3.43 4.57 -30.56%
P/EPS 98.73 112.16 153.33 -55.05 415.79 133.90 238.64 -44.38%
EY 1.01 0.89 0.65 -1.82 0.24 0.75 0.42 79.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.72 0.47 0.61 0.62 0.82 -18.75%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 27/12/02 27/09/02 -
Price 0.74 0.80 0.80 0.93 0.62 0.78 0.88 -
P/RPS 2.50 3.17 3.23 4.01 2.65 3.38 3.83 -24.69%
P/EPS 93.67 108.11 133.33 -85.32 326.32 132.20 200.00 -39.60%
EY 1.07 0.93 0.75 -1.17 0.31 0.76 0.50 65.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.63 0.73 0.48 0.61 0.69 -11.92%

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