[KOMARK] QoQ TTM Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 232.82%
YoY- -71.79%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 141,085 135,975 136,037 134,029 129,284 127,032 123,346 9.34%
PBT -1,926 -1,967 -2,273 1,995 858 786 830 -
Tax -2,501 -2,586 -2,558 -1,566 -1,181 -856 -751 122.51%
NP -4,427 -4,553 -4,831 429 -323 -70 79 -
-
NP to SH -4,427 -4,553 -4,831 429 -323 -70 79 -
-
Tax Rate - - - 78.50% 137.65% 108.91% 90.48% -
Total Cost 145,512 140,528 140,868 133,600 129,607 127,102 123,267 11.66%
-
Net Worth 118,416 116,852 78,181 120,800 120,103 115,788 118,047 0.20%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 118,416 116,852 78,181 120,800 120,103 115,788 118,047 0.20%
NOSH 81,666 80,588 78,181 80,000 80,606 78,235 79,761 1.58%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -3.14% -3.35% -3.55% 0.32% -0.25% -0.06% 0.06% -
ROE -3.74% -3.90% -6.18% 0.36% -0.27% -0.06% 0.07% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 172.76 168.73 174.00 167.54 160.39 162.37 154.64 7.64%
EPS -5.42 -5.65 -6.18 0.54 -0.40 -0.09 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.00 1.51 1.49 1.48 1.48 -1.35%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 61.10 58.88 58.91 58.04 55.99 55.01 53.41 9.35%
EPS -1.92 -1.97 -2.09 0.19 -0.14 -0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5128 0.506 0.3386 0.5231 0.5201 0.5014 0.5112 0.20%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.635 0.78 0.57 0.325 0.30 0.29 0.26 -
P/RPS 0.37 0.46 0.33 0.19 0.19 0.18 0.17 67.70%
P/EPS -11.71 -13.81 -9.22 60.61 -74.87 -324.12 262.51 -
EY -8.54 -7.24 -10.84 1.65 -1.34 -0.31 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.57 0.22 0.20 0.20 0.18 81.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 -
Price 0.62 0.60 0.62 0.345 0.28 0.31 0.28 -
P/RPS 0.36 0.36 0.36 0.21 0.17 0.19 0.18 58.53%
P/EPS -11.44 -10.62 -10.03 64.34 -69.88 -346.47 282.70 -
EY -8.74 -9.42 -9.97 1.55 -1.43 -0.29 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.62 0.23 0.19 0.21 0.19 72.11%

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