[KOMARK] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -46.05%
YoY- -46.05%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 33,809 33,540 32,734 29,201 31,557 29,854 27,919 13.54%
PBT 648 305 -406 311 576 349 1,073 -28.44%
Tax -382 -172 -596 -31 -57 -67 -633 -28.47%
NP 266 133 -1,002 280 519 282 440 -28.39%
-
NP to SH 266 133 -1,002 280 519 282 440 -28.39%
-
Tax Rate 58.95% 56.39% - 9.97% 9.90% 19.20% 58.99% -
Total Cost 33,543 33,407 33,736 28,921 31,038 29,572 27,479 14.14%
-
Net Worth 120,103 115,788 118,047 119,200 118,970 118,440 79,696 31.28%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 120,103 115,788 118,047 119,200 118,970 118,440 79,696 31.28%
NOSH 80,606 78,235 79,761 80,000 79,846 80,571 79,696 0.75%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.79% 0.40% -3.06% 0.96% 1.64% 0.94% 1.58% -
ROE 0.22% 0.11% -0.85% 0.23% 0.44% 0.24% 0.55% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 41.94 42.87 41.04 36.50 39.52 37.05 35.03 12.69%
EPS 0.33 0.17 -1.26 0.35 0.65 0.35 0.55 -28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.49 1.49 1.47 1.00 30.29%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 10.99 10.90 10.64 9.49 10.26 9.70 9.07 13.59%
EPS 0.09 0.04 -0.33 0.09 0.17 0.09 0.14 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3903 0.3763 0.3836 0.3874 0.3866 0.3849 0.259 31.27%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.30 0.29 0.26 0.29 0.24 0.26 0.29 -
P/RPS 0.72 0.68 0.63 0.79 0.61 0.70 0.83 -9.00%
P/EPS 90.91 170.59 -20.70 82.86 36.92 74.29 52.53 43.90%
EY 1.10 0.59 -4.83 1.21 2.71 1.35 1.90 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.19 0.16 0.18 0.29 -21.85%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 30/09/11 29/06/11 -
Price 0.28 0.31 0.28 0.28 0.31 0.22 0.25 -
P/RPS 0.67 0.72 0.68 0.77 0.78 0.59 0.71 -3.77%
P/EPS 84.85 182.35 -22.29 80.00 47.69 62.86 45.28 51.70%
EY 1.18 0.55 -4.49 1.25 2.10 1.59 2.21 -34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.19 0.19 0.21 0.15 0.25 -16.65%

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