[KOMARK] QoQ TTM Result on 31-Jul-2010 [#1]

Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 23.96%
YoY- 6686.49%
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 112,968 114,193 110,729 113,178 111,995 112,319 110,694 1.36%
PBT 2,901 2,428 3,084 3,248 2,807 2,774 -48 -
Tax -786 -660 -729 -811 -841 -709 197 -
NP 2,115 1,768 2,355 2,437 1,966 2,065 149 489.10%
-
NP to SH 2,115 1,768 2,355 2,437 1,966 2,065 149 489.10%
-
Tax Rate 27.09% 27.18% 23.64% 24.97% 29.96% 25.56% - -
Total Cost 110,853 112,425 108,374 110,741 110,029 110,254 110,545 0.18%
-
Net Worth 79,696 116,575 115,659 117,631 109,274 115,374 117,799 -22.98%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 79,696 116,575 115,659 117,631 109,274 115,374 117,799 -22.98%
NOSH 79,696 79,846 79,218 81,124 77,500 79,568 81,805 -1.73%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.87% 1.55% 2.13% 2.15% 1.76% 1.84% 0.13% -
ROE 2.65% 1.52% 2.04% 2.07% 1.80% 1.79% 0.13% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 141.75 143.02 139.78 139.51 144.51 141.16 135.31 3.15%
EPS 2.65 2.21 2.97 3.00 2.54 2.60 0.18 503.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.46 1.46 1.45 1.41 1.45 1.44 -21.63%
Adjusted Per Share Value based on latest NOSH - 81,124
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 48.92 49.45 47.95 49.01 48.50 48.64 47.94 1.36%
EPS 0.92 0.77 1.02 1.06 0.85 0.89 0.06 520.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.5048 0.5009 0.5094 0.4732 0.4996 0.5101 -22.98%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.29 0.26 0.27 0.26 0.27 0.34 0.29 -
P/RPS 0.20 0.18 0.19 0.19 0.19 0.24 0.21 -3.20%
P/EPS 10.93 11.74 9.08 8.66 10.64 13.10 159.22 -83.31%
EY 9.15 8.52 11.01 11.55 9.40 7.63 0.63 498.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.18 0.18 0.18 0.19 0.23 0.20 28.19%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 29/03/11 21/12/10 29/09/10 28/06/10 30/03/10 16/12/09 -
Price 0.25 0.28 0.24 0.24 0.23 0.28 0.25 -
P/RPS 0.18 0.20 0.17 0.17 0.16 0.20 0.18 0.00%
P/EPS 9.42 12.65 8.07 7.99 9.07 10.79 137.26 -83.31%
EY 10.62 7.91 12.39 12.52 11.03 9.27 0.73 498.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.16 0.17 0.16 0.19 0.17 29.40%

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