[KOMARK] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 2.77%
YoY- -1270.59%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 141,433 141,805 149,648 141,085 135,975 136,037 134,029 3.65%
PBT -29,888 -28,704 -2,326 -1,926 -1,967 -2,273 1,995 -
Tax -442 -205 -3,020 -2,501 -2,586 -2,558 -1,566 -57.07%
NP -30,330 -28,909 -5,346 -4,427 -4,553 -4,831 429 -
-
NP to SH -30,330 -28,909 -5,346 -4,427 -4,553 -4,831 429 -
-
Tax Rate - - - - - - 78.50% -
Total Cost 171,763 170,714 154,994 145,512 140,528 140,868 133,600 18.29%
-
Net Worth 98,556 98,342 117,035 118,416 116,852 78,181 120,800 -12.71%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 98,556 98,342 117,035 118,416 116,852 78,181 120,800 -12.71%
NOSH 81,451 81,274 80,714 81,666 80,588 78,181 80,000 1.20%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -21.44% -20.39% -3.57% -3.14% -3.35% -3.55% 0.32% -
ROE -30.77% -29.40% -4.57% -3.74% -3.90% -6.18% 0.36% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 173.64 174.48 185.40 172.76 168.73 174.00 167.54 2.41%
EPS -37.24 -35.57 -6.62 -5.42 -5.65 -6.18 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.45 1.45 1.45 1.00 1.51 -13.76%
Adjusted Per Share Value based on latest NOSH - 81,666
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 61.25 61.41 64.80 61.10 58.88 58.91 58.04 3.66%
EPS -13.13 -12.52 -2.32 -1.92 -1.97 -2.09 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4268 0.4259 0.5068 0.5128 0.506 0.3386 0.5231 -12.71%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.58 0.66 0.62 0.635 0.78 0.57 0.325 -
P/RPS 0.33 0.38 0.33 0.37 0.46 0.33 0.19 44.63%
P/EPS -1.56 -1.86 -9.36 -11.71 -13.81 -9.22 60.61 -
EY -64.20 -53.89 -10.68 -8.54 -7.24 -10.84 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.43 0.44 0.54 0.57 0.22 68.46%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 30/06/14 27/03/14 17/12/13 23/09/13 28/06/13 27/03/13 -
Price 0.565 0.56 0.635 0.62 0.60 0.62 0.345 -
P/RPS 0.33 0.32 0.34 0.36 0.36 0.36 0.21 35.27%
P/EPS -1.52 -1.57 -9.59 -11.44 -10.62 -10.03 64.34 -
EY -65.91 -63.52 -10.43 -8.74 -9.42 -9.97 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.44 0.43 0.41 0.62 0.23 61.24%

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