[KOMARK] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -5.73%
YoY- -15.42%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 116,257 102,649 98,156 99,122 86,320 75,118 66,414 9.77%
PBT 2,725 1,428 1,642 5,096 2,429 1,589 2,245 3.28%
Tax -730 -400 -768 -3,142 -120 -270 -329 14.19%
NP 1,994 1,028 874 1,953 2,309 1,318 1,916 0.66%
-
NP to SH 1,994 1,028 777 1,953 2,309 1,318 1,916 0.66%
-
Tax Rate 26.79% 28.01% 46.77% 61.66% 4.94% 16.99% 14.65% -
Total Cost 114,262 101,621 97,281 97,169 84,010 73,800 64,498 9.99%
-
Net Worth 111,051 110,028 109,333 104,991 105,708 104,574 107,024 0.61%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 111,051 110,028 109,333 104,991 105,708 104,574 107,024 0.61%
NOSH 79,893 80,312 80,987 81,388 81,314 81,065 80,730 -0.17%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 1.72% 1.00% 0.89% 1.97% 2.68% 1.76% 2.88% -
ROE 1.80% 0.93% 0.71% 1.86% 2.18% 1.26% 1.79% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 145.52 127.81 121.20 121.79 106.16 92.66 82.27 9.96%
EPS 2.49 1.28 1.08 2.40 2.84 1.63 2.37 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.37 1.35 1.29 1.30 1.29 1.3257 0.79%
Adjusted Per Share Value based on latest NOSH - 80,943
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 37.78 33.36 31.90 32.21 28.05 24.41 21.58 9.77%
EPS 0.65 0.33 0.25 0.63 0.75 0.43 0.62 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3609 0.3576 0.3553 0.3412 0.3435 0.3398 0.3478 0.61%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.27 0.39 0.36 0.53 0.78 0.79 1.27 -
P/RPS 0.19 0.31 0.30 0.44 0.73 0.85 1.54 -29.43%
P/EPS 10.81 30.47 37.51 22.08 27.46 48.57 53.51 -23.39%
EY 9.25 3.28 2.67 4.53 3.64 2.06 1.87 30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.27 0.41 0.60 0.61 0.96 -23.65%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 30/03/07 30/03/06 30/03/05 30/03/04 31/03/03 28/03/02 -
Price 0.25 0.41 0.34 0.47 0.74 0.62 1.18 -
P/RPS 0.17 0.32 0.28 0.39 0.70 0.67 1.43 -29.86%
P/EPS 10.01 32.03 35.42 19.58 26.06 38.11 49.72 -23.43%
EY 9.99 3.12 2.82 5.11 3.84 2.62 2.01 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.30 0.25 0.36 0.57 0.48 0.89 -23.37%

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