[KOMARK] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -188.61%
YoY- -104.0%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 136,037 134,029 129,284 127,032 123,346 118,531 119,181 9.22%
PBT -2,273 1,995 858 786 830 2,309 2,551 -
Tax -2,558 -1,566 -1,181 -856 -751 -788 -791 118.83%
NP -4,831 429 -323 -70 79 1,521 1,760 -
-
NP to SH -4,831 429 -323 -70 79 1,521 1,760 -
-
Tax Rate - 78.50% 137.65% 108.91% 90.48% 34.13% 31.01% -
Total Cost 140,868 133,600 129,607 127,102 123,267 117,010 117,421 12.91%
-
Net Worth 78,181 120,800 120,103 115,788 118,047 119,200 118,970 -24.43%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,181 120,800 120,103 115,788 118,047 119,200 118,970 -24.43%
NOSH 78,181 80,000 80,606 78,235 79,761 80,000 79,846 -1.39%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -3.55% 0.32% -0.25% -0.06% 0.06% 1.28% 1.48% -
ROE -6.18% 0.36% -0.27% -0.06% 0.07% 1.28% 1.48% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 174.00 167.54 160.39 162.37 154.64 148.16 149.26 10.77%
EPS -6.18 0.54 -0.40 -0.09 0.10 1.90 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.49 1.48 1.48 1.49 1.49 -23.36%
Adjusted Per Share Value based on latest NOSH - 78,235
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 58.91 58.04 55.99 55.01 53.41 51.33 51.61 9.22%
EPS -2.09 0.19 -0.14 -0.03 0.03 0.66 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3386 0.5231 0.5201 0.5014 0.5112 0.5162 0.5152 -24.42%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.57 0.325 0.30 0.29 0.26 0.29 0.24 -
P/RPS 0.33 0.19 0.19 0.18 0.17 0.20 0.16 62.10%
P/EPS -9.22 60.61 -74.87 -324.12 262.51 15.25 10.89 -
EY -10.84 1.65 -1.34 -0.31 0.38 6.56 9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.22 0.20 0.20 0.18 0.19 0.16 133.43%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 -
Price 0.62 0.345 0.28 0.31 0.28 0.28 0.31 -
P/RPS 0.36 0.21 0.17 0.19 0.18 0.19 0.21 43.28%
P/EPS -10.03 64.34 -69.88 -346.47 282.70 14.73 14.06 -
EY -9.97 1.55 -1.43 -0.29 0.35 6.79 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.23 0.19 0.21 0.19 0.19 0.21 105.93%

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