[KOMARK] QoQ TTM Result on 30-Apr-2002 [#4]

Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -135.14%
YoY- -118.52%
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 71,535 66,201 64,659 65,007 65,548 66,896 66,115 5.37%
PBT -1,251 -1,383 -1,465 -759 2,789 4,177 5,695 -
Tax -174 -140 -118 -218 -9 146 -192 -6.33%
NP -1,425 -1,523 -1,583 -977 2,780 4,323 5,503 -
-
NP to SH -1,425 -1,523 -1,583 -977 2,780 4,323 5,503 -
-
Tax Rate - - - - 0.32% -3.50% 3.37% -
Total Cost 72,960 67,724 66,242 65,984 62,768 62,573 60,612 13.11%
-
Net Worth 105,236 103,701 103,563 102,878 107,949 107,530 109,066 -2.34%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 105,236 103,701 103,563 102,878 107,949 107,530 109,066 -2.34%
NOSH 81,578 81,016 80,909 81,006 81,428 80,384 80,166 1.16%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -1.99% -2.30% -2.45% -1.50% 4.24% 6.46% 8.32% -
ROE -1.35% -1.47% -1.53% -0.95% 2.58% 4.02% 5.05% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 87.69 81.71 79.92 80.25 80.50 83.22 82.47 4.16%
EPS -1.75 -1.88 -1.96 -1.21 3.41 5.38 6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.28 1.27 1.3257 1.3377 1.3605 -3.47%
Adjusted Per Share Value based on latest NOSH - 81,006
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 30.98 28.67 28.00 28.15 28.39 28.97 28.63 5.38%
EPS -0.62 -0.66 -0.69 -0.42 1.20 1.87 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4557 0.4491 0.4485 0.4455 0.4675 0.4657 0.4723 -2.35%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.79 0.79 1.05 1.28 1.27 0.93 0.99 -
P/RPS 0.90 0.97 1.31 1.60 1.58 1.12 1.20 -17.40%
P/EPS -45.23 -42.02 -53.67 -106.13 37.20 17.29 14.42 -
EY -2.21 -2.38 -1.86 -0.94 2.69 5.78 6.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.82 1.01 0.96 0.70 0.73 -11.25%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 27/12/02 27/09/02 26/06/02 28/03/02 27/12/01 25/09/01 -
Price 0.62 0.78 0.88 1.10 1.18 1.28 0.81 -
P/RPS 0.71 0.95 1.10 1.37 1.47 1.54 0.98 -19.28%
P/EPS -35.49 -41.49 -44.98 -91.21 34.56 23.80 11.80 -
EY -2.82 -2.41 -2.22 -1.10 2.89 4.20 8.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.69 0.87 0.89 0.96 0.60 -13.78%

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