[KOMARK] QoQ Quarter Result on 31-Oct-2002 [#2]

Announcement Date
27-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 34.27%
YoY--%
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 20,174 18,770 19,062 18,671 18,606 15,196 13,728 29.34%
PBT 540 -976 238 552 402 -2,443 106 196.95%
Tax -52 94 -83 -74 -46 2,443 -49 4.05%
NP 488 -882 155 478 356 0 57 320.15%
-
NP to SH 488 -882 155 478 356 -2,414 57 320.15%
-
Tax Rate 9.63% - 34.87% 13.41% 11.44% - 46.23% -
Total Cost 19,686 19,652 18,907 18,193 18,250 15,196 13,671 27.60%
-
Net Worth 104,106 103,574 105,236 103,701 103,563 102,878 107,949 -2.39%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 104,106 103,574 105,236 103,701 103,563 102,878 107,949 -2.39%
NOSH 81,333 80,917 81,578 81,016 80,909 81,006 81,428 -0.07%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 2.42% -4.70% 0.81% 2.56% 1.91% 0.00% 0.42% -
ROE 0.47% -0.85% 0.15% 0.46% 0.34% -2.35% 0.05% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 24.80 23.20 23.37 23.05 23.00 18.76 16.86 29.43%
EPS 0.60 -1.09 0.19 0.59 0.44 -2.98 0.07 320.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.29 1.28 1.28 1.27 1.3257 -2.31%
Adjusted Per Share Value based on latest NOSH - 81,016
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 8.74 8.13 8.25 8.09 8.06 6.58 5.94 29.45%
EPS 0.21 -0.38 0.07 0.21 0.15 -1.05 0.02 381.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4508 0.4485 0.4557 0.4491 0.4485 0.4455 0.4675 -2.40%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.92 0.60 0.79 0.79 1.05 1.28 1.27 -
P/RPS 3.71 2.59 3.38 3.43 4.57 6.82 7.53 -37.69%
P/EPS 153.33 -55.05 415.79 133.90 238.64 -42.95 1,814.29 -80.82%
EY 0.65 -1.82 0.24 0.75 0.42 -2.33 0.06 391.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.61 0.62 0.82 1.01 0.96 -17.49%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 30/06/03 31/03/03 27/12/02 27/09/02 26/06/02 28/03/02 -
Price 0.80 0.93 0.62 0.78 0.88 1.10 1.18 -
P/RPS 3.23 4.01 2.65 3.38 3.83 5.86 7.00 -40.37%
P/EPS 133.33 -85.32 326.32 132.20 200.00 -36.91 1,685.71 -81.65%
EY 0.75 -1.17 0.31 0.76 0.50 -2.71 0.06 441.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.48 0.61 0.69 0.87 0.89 -20.62%

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