[KOMARK] QoQ TTM Result on 31-Jan-2016 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- -6.39%
YoY- 68.75%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 64,253 64,161 61,574 81,889 103,708 121,943 139,433 -40.19%
PBT -3,156 -990 1,343 -11,661 -10,680 -10,529 -11,119 -56.64%
Tax -7,117 -5,647 570 2,189 1,777 41 -1,662 162.54%
NP -10,273 -6,637 1,913 -9,472 -8,903 -10,488 -12,781 -13.49%
-
NP to SH -10,273 -6,637 1,913 -9,472 -8,903 -10,488 -12,781 -13.49%
-
Tax Rate - - -42.44% - - - - -
Total Cost 74,526 70,798 59,661 91,361 112,611 132,431 152,214 -37.74%
-
Net Worth 95,968 98,460 110,857 113,210 114,911 110,861 90,628 3.87%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 6,231 6,231 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 95,968 98,460 110,857 113,210 114,911 110,861 90,628 3.87%
NOSH 124,633 124,633 124,633 124,633 124,633 124,633 101,829 14.35%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -15.99% -10.34% 3.11% -11.57% -8.58% -8.60% -9.17% -
ROE -10.70% -6.74% 1.73% -8.37% -7.75% -9.46% -14.10% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 51.55 51.48 49.43 65.10 83.03 97.90 136.93 -47.70%
EPS -8.24 -5.33 1.54 -7.53 -7.13 -8.42 -12.55 -24.36%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.89 0.90 0.92 0.89 0.89 -9.16%
Adjusted Per Share Value based on latest NOSH - 125,789
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 27.82 27.78 26.66 35.46 44.91 52.81 60.38 -40.20%
EPS -4.45 -2.87 0.83 -4.10 -3.86 -4.54 -5.53 -13.42%
DPS 2.70 2.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.4264 0.4801 0.4903 0.4976 0.4801 0.3925 3.86%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.30 0.37 0.545 0.58 0.61 0.475 0.51 -
P/RPS 0.58 0.72 1.10 0.89 0.73 0.49 0.37 34.75%
P/EPS -3.64 -6.95 35.49 -7.70 -8.56 -5.64 -4.06 -6.99%
EY -27.48 -14.39 2.82 -12.98 -11.69 -17.73 -24.61 7.59%
DY 16.67 13.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.61 0.64 0.66 0.53 0.57 -22.26%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 16/12/16 29/09/16 30/06/16 24/03/16 22/12/15 29/09/15 30/06/15 -
Price 0.295 0.38 0.40 0.585 0.575 0.36 0.42 -
P/RPS 0.57 0.74 0.81 0.90 0.69 0.37 0.31 49.80%
P/EPS -3.58 -7.14 26.04 -7.77 -8.07 -4.28 -3.35 4.50%
EY -27.94 -14.01 3.84 -12.87 -12.40 -23.39 -29.88 -4.35%
DY 16.95 13.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.45 0.65 0.63 0.40 0.47 -13.15%

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