[KOMARK] QoQ Quarter Result on 31-Jul-2013 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 106.56%
YoY- 209.02%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 26,899 42,509 38,919 33,478 34,742 33,946 33,809 -14.17%
PBT -31,052 1,048 689 611 -4,674 1,448 648 -
Tax 1,227 -935 -297 -200 -1,588 -416 -382 -
NP -29,825 113 392 411 -6,262 1,032 266 -
-
NP to SH -29,825 113 392 411 -6,262 1,032 266 -
-
Tax Rate - 89.22% 43.11% 32.73% - 28.73% 58.95% -
Total Cost 56,724 42,396 38,527 33,067 41,004 32,914 33,543 42.07%
-
Net Worth 98,342 117,035 118,416 116,852 78,181 120,800 120,103 -12.50%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,342 117,035 118,416 116,852 78,181 120,800 120,103 -12.50%
NOSH 81,274 80,714 81,666 80,588 78,181 80,000 80,606 0.55%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -110.88% 0.27% 1.01% 1.23% -18.02% 3.04% 0.79% -
ROE -30.33% 0.10% 0.33% 0.35% -8.01% 0.85% 0.22% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 33.10 52.67 47.66 41.54 44.44 42.43 41.94 -14.63%
EPS -36.70 0.14 0.48 0.51 -7.84 1.29 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.45 1.45 1.45 1.00 1.51 1.49 -12.99%
Adjusted Per Share Value based on latest NOSH - 80,588
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 8.74 13.81 12.65 10.88 11.29 11.03 10.99 -14.19%
EPS -9.69 0.04 0.13 0.13 -2.03 0.34 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.3803 0.3848 0.3797 0.2541 0.3926 0.3903 -12.50%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.66 0.62 0.635 0.78 0.57 0.325 0.30 -
P/RPS 1.99 1.18 1.33 1.88 1.28 0.77 0.72 97.31%
P/EPS -1.80 442.86 132.29 152.94 -7.12 25.19 90.91 -
EY -55.60 0.23 0.76 0.65 -14.05 3.97 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.44 0.54 0.57 0.22 0.20 96.64%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 -
Price 0.56 0.635 0.62 0.60 0.62 0.345 0.28 -
P/RPS 1.69 1.21 1.30 1.44 1.40 0.81 0.67 85.61%
P/EPS -1.53 453.57 129.17 117.65 -7.74 26.74 84.85 -
EY -65.53 0.22 0.77 0.85 -12.92 3.74 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.43 0.41 0.62 0.23 0.19 80.59%

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