[KOMARK] QoQ Quarter Result on 31-Jul-2009 [#1]

Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -7.29%
YoY- -68.94%
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 29,144 26,387 27,809 28,655 29,468 24,762 32,340 -6.71%
PBT 600 1,209 723 275 567 -1,613 928 -25.28%
Tax -507 -103 -134 -97 -375 803 -525 -2.30%
NP 93 1,106 589 178 192 -810 403 -62.47%
-
NP to SH 93 1,106 589 178 192 -810 403 -62.47%
-
Tax Rate 84.50% 8.52% 18.53% 35.27% 66.14% - 56.57% -
Total Cost 29,051 25,281 27,220 28,477 29,276 25,572 31,937 -6.13%
-
Net Worth 109,274 115,374 117,799 116,509 116,000 118,260 118,482 -5.26%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 109,274 115,374 117,799 116,509 116,000 118,260 118,482 -5.26%
NOSH 77,500 79,568 81,805 80,909 80,000 81,000 80,600 -2.58%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 0.32% 4.19% 2.12% 0.62% 0.65% -3.27% 1.25% -
ROE 0.09% 0.96% 0.50% 0.15% 0.17% -0.68% 0.34% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 37.61 33.16 33.99 35.42 36.84 30.57 40.12 -4.22%
EPS 0.12 1.39 0.72 0.22 0.24 -1.00 0.50 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.44 1.44 1.45 1.46 1.47 -2.74%
Adjusted Per Share Value based on latest NOSH - 80,909
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 12.62 11.43 12.04 12.41 12.76 10.72 14.00 -6.70%
EPS 0.04 0.48 0.26 0.08 0.08 -0.35 0.17 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4732 0.4996 0.5101 0.5045 0.5023 0.5121 0.5131 -5.26%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.27 0.34 0.29 0.25 0.17 0.15 0.17 -
P/RPS 0.72 1.03 0.85 0.71 0.46 0.49 0.42 43.37%
P/EPS 225.00 24.46 40.28 113.64 70.83 -15.00 34.00 253.70%
EY 0.44 4.09 2.48 0.88 1.41 -6.67 2.94 -71.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.20 0.17 0.12 0.10 0.12 35.96%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 30/03/10 16/12/09 29/09/09 08/07/09 26/03/09 23/12/08 -
Price 0.23 0.28 0.25 0.28 0.23 0.17 0.17 -
P/RPS 0.61 0.84 0.74 0.79 0.62 0.56 0.42 28.33%
P/EPS 191.67 20.14 34.72 127.27 95.83 -17.00 34.00 217.75%
EY 0.52 4.96 2.88 0.79 1.04 -5.88 2.94 -68.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.17 0.19 0.16 0.12 0.12 21.20%

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