[KOMARK] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -10.8%
YoY- 108.0%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 102,565 103,366 102,655 103,851 105,096 96,316 94,249 5.78%
PBT 2,626 4,099 4,836 3,745 3,661 2,219 1,745 31.22%
Tax -1,870 -3,329 -3,597 -1,977 -1,679 -71 290 -
NP 756 770 1,239 1,768 1,982 2,148 2,035 -48.22%
-
NP to SH 683 697 1,239 1,768 1,982 2,148 2,035 -51.60%
-
Tax Rate 71.21% 81.21% 74.38% 52.79% 45.86% 3.20% -16.62% -
Total Cost 101,809 102,596 101,416 102,083 103,114 94,168 92,214 6.80%
-
Net Worth 108,964 108,900 80,746 104,416 102,305 103,144 102,364 4.24%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 108,964 108,900 80,746 104,416 102,305 103,144 102,364 4.24%
NOSH 82,549 82,500 80,746 80,943 80,555 81,216 81,891 0.53%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 0.74% 0.74% 1.21% 1.70% 1.89% 2.23% 2.16% -
ROE 0.63% 0.64% 1.53% 1.69% 1.94% 2.08% 1.99% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 124.25 125.29 127.13 128.30 130.46 118.59 115.09 5.22%
EPS 0.83 0.84 1.53 2.18 2.46 2.64 2.48 -51.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.00 1.29 1.27 1.27 1.25 3.68%
Adjusted Per Share Value based on latest NOSH - 80,943
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 44.42 44.76 44.45 44.97 45.51 41.71 40.81 5.79%
EPS 0.30 0.30 0.54 0.77 0.86 0.93 0.88 -51.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4719 0.4716 0.3497 0.4522 0.443 0.4467 0.4433 4.24%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.36 0.39 0.43 0.53 0.54 0.58 0.65 -
P/RPS 0.29 0.31 0.34 0.41 0.41 0.49 0.56 -35.43%
P/EPS 43.51 46.16 28.02 24.26 21.95 21.93 26.16 40.24%
EY 2.30 2.17 3.57 4.12 4.56 4.56 3.82 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.43 0.41 0.43 0.46 0.52 -35.32%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 23/12/05 29/09/05 19/07/05 30/03/05 31/12/04 29/09/04 30/06/04 -
Price 0.37 0.35 0.47 0.47 0.52 0.57 0.58 -
P/RPS 0.30 0.28 0.37 0.37 0.40 0.48 0.50 -28.79%
P/EPS 44.72 41.43 30.63 21.52 21.13 21.55 23.34 54.08%
EY 2.24 2.41 3.26 4.65 4.73 4.64 4.28 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.47 0.36 0.41 0.45 0.46 -28.11%

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