[KOMARK] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 5.75%
YoY- -6404.29%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 141,805 149,648 141,085 135,975 136,037 134,029 129,284 6.37%
PBT -28,704 -2,326 -1,926 -1,967 -2,273 1,995 858 -
Tax -205 -3,020 -2,501 -2,586 -2,558 -1,566 -1,181 -68.98%
NP -28,909 -5,346 -4,427 -4,553 -4,831 429 -323 1917.41%
-
NP to SH -28,909 -5,346 -4,427 -4,553 -4,831 429 -323 1917.41%
-
Tax Rate - - - - - 78.50% 137.65% -
Total Cost 170,714 154,994 145,512 140,528 140,868 133,600 129,607 20.22%
-
Net Worth 98,342 117,035 118,416 116,852 78,181 120,800 120,103 -12.50%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 98,342 117,035 118,416 116,852 78,181 120,800 120,103 -12.50%
NOSH 81,274 80,714 81,666 80,588 78,181 80,000 80,606 0.55%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -20.39% -3.57% -3.14% -3.35% -3.55% 0.32% -0.25% -
ROE -29.40% -4.57% -3.74% -3.90% -6.18% 0.36% -0.27% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 174.48 185.40 172.76 168.73 174.00 167.54 160.39 5.79%
EPS -35.57 -6.62 -5.42 -5.65 -6.18 0.54 -0.40 1908.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.45 1.45 1.45 1.00 1.51 1.49 -12.99%
Adjusted Per Share Value based on latest NOSH - 80,588
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 61.41 64.80 61.10 58.88 58.91 58.04 55.99 6.37%
EPS -12.52 -2.32 -1.92 -1.97 -2.09 0.19 -0.14 1916.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.5068 0.5128 0.506 0.3386 0.5231 0.5201 -12.50%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.66 0.62 0.635 0.78 0.57 0.325 0.30 -
P/RPS 0.38 0.33 0.37 0.46 0.33 0.19 0.19 58.94%
P/EPS -1.86 -9.36 -11.71 -13.81 -9.22 60.61 -74.87 -91.54%
EY -53.89 -10.68 -8.54 -7.24 -10.84 1.65 -1.34 1081.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.44 0.54 0.57 0.22 0.20 96.64%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 27/03/14 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 -
Price 0.56 0.635 0.62 0.60 0.62 0.345 0.28 -
P/RPS 0.32 0.34 0.36 0.36 0.36 0.21 0.17 52.62%
P/EPS -1.57 -9.59 -11.44 -10.62 -10.03 64.34 -69.88 -92.09%
EY -63.52 -10.43 -8.74 -9.42 -9.97 1.55 -1.43 1162.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.43 0.41 0.62 0.23 0.19 80.59%

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