[KOMARK] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -2.01%
YoY- -65.54%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 105,880 103,129 101,930 102,565 103,366 102,655 103,851 1.30%
PBT 1,518 1,544 2,246 2,626 4,099 4,836 3,745 -45.32%
Tax -866 -918 -1,816 -1,870 -3,329 -3,597 -1,977 -42.40%
NP 652 626 430 756 770 1,239 1,768 -48.66%
-
NP to SH 652 553 357 683 697 1,239 1,768 -48.66%
-
Tax Rate 57.05% 59.46% 80.85% 71.21% 81.21% 74.38% 52.79% -
Total Cost 105,228 102,503 101,500 101,809 102,596 101,416 102,083 2.04%
-
Net Worth 106,649 99,750 106,961 108,964 108,900 80,746 104,416 1.42%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 106,649 99,750 106,961 108,964 108,900 80,746 104,416 1.42%
NOSH 78,999 75,000 79,230 82,549 82,500 80,746 80,943 -1.61%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.62% 0.61% 0.42% 0.74% 0.74% 1.21% 1.70% -
ROE 0.61% 0.55% 0.33% 0.63% 0.64% 1.53% 1.69% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 134.03 137.51 128.65 124.25 125.29 127.13 128.30 2.96%
EPS 0.83 0.74 0.45 0.83 0.84 1.53 2.18 -47.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.35 1.32 1.32 1.00 1.29 3.08%
Adjusted Per Share Value based on latest NOSH - 82,549
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 45.85 44.66 44.14 44.42 44.76 44.45 44.97 1.30%
EPS 0.28 0.24 0.15 0.30 0.30 0.54 0.77 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4618 0.432 0.4632 0.4719 0.4716 0.3497 0.4522 1.41%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.34 0.37 0.36 0.36 0.39 0.43 0.53 -
P/RPS 0.25 0.27 0.28 0.29 0.31 0.34 0.41 -28.15%
P/EPS 41.20 50.18 79.90 43.51 46.16 28.02 24.26 42.48%
EY 2.43 1.99 1.25 2.30 2.17 3.57 4.12 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.27 0.27 0.30 0.43 0.41 -28.15%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 30/03/06 23/12/05 29/09/05 19/07/05 30/03/05 -
Price 0.31 0.36 0.34 0.37 0.35 0.47 0.47 -
P/RPS 0.23 0.26 0.26 0.30 0.28 0.37 0.37 -27.22%
P/EPS 37.56 48.82 75.46 44.72 41.43 30.63 21.52 45.11%
EY 2.66 2.05 1.33 2.24 2.41 3.26 4.65 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.25 0.28 0.27 0.47 0.36 -25.88%

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