[KOMARK] QoQ Quarter Result on 31-Jan-2007 [#3]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- -65.27%
YoY- 53.4%
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 27,600 29,623 28,488 25,359 25,925 25,703 29,512 -4.35%
PBT 391 -74 993 283 537 251 312 16.19%
Tax 34 -228 -254 -125 -82 -93 -342 -
NP 425 -302 739 158 455 158 -30 -
-
NP to SH 425 -302 739 158 455 158 -30 -
-
Tax Rate -8.70% - 25.58% 44.17% 15.27% 37.05% 109.62% -
Total Cost 27,175 29,925 27,749 25,201 25,470 25,545 29,542 -5.40%
-
Net Worth 110,660 109,673 111,247 108,229 108,561 106,649 99,750 7.14%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 110,660 109,673 111,247 108,229 108,561 106,649 99,750 7.14%
NOSH 80,188 79,473 79,462 78,999 79,824 78,999 75,000 4.54%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 1.54% -1.02% 2.59% 0.62% 1.76% 0.61% -0.10% -
ROE 0.38% -0.28% 0.66% 0.15% 0.42% 0.15% -0.03% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 34.42 37.27 35.85 32.10 32.48 32.54 39.35 -8.51%
EPS 0.53 -0.38 0.93 0.20 0.57 0.20 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.40 1.37 1.36 1.35 1.33 2.48%
Adjusted Per Share Value based on latest NOSH - 78,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 11.95 12.83 12.34 10.98 11.23 11.13 12.78 -4.36%
EPS 0.18 -0.13 0.32 0.07 0.20 0.07 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4792 0.4749 0.4818 0.4687 0.4701 0.4618 0.432 7.13%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.38 0.48 0.40 0.39 0.34 0.34 0.37 -
P/RPS 1.10 1.29 1.12 1.21 1.05 1.05 0.94 11.01%
P/EPS 71.70 -126.32 43.01 195.00 59.65 170.00 -925.00 -
EY 1.39 -0.79 2.32 0.51 1.68 0.59 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.29 0.28 0.25 0.25 0.28 0.00%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 13/12/07 13/12/07 29/06/07 30/03/07 22/12/06 28/09/06 29/06/06 -
Price 0.31 0.31 0.52 0.41 0.34 0.31 0.36 -
P/RPS 0.90 0.83 1.45 1.28 1.05 0.95 0.91 -0.73%
P/EPS 58.49 -81.58 55.91 205.00 59.65 155.00 -900.00 -
EY 1.71 -1.23 1.79 0.49 1.68 0.65 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.37 0.30 0.25 0.23 0.27 -12.72%

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