[KOMARK] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 139.1%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 60,246 136,972 153,208 135,060 120,816 113,398 110,468 -9.60%
PBT 346 1,069 3,130 3,201 1,648 2,436 2,942 -29.99%
Tax 3,414 -1,719 -1,909 -1,293 -206 -202 -445 -
NP 3,761 -650 1,221 1,908 1,441 2,233 2,497 7.06%
-
NP to SH 3,761 -650 1,221 1,908 1,441 2,233 2,497 7.06%
-
Tax Rate -986.71% 160.80% 60.99% 40.39% 12.50% 8.29% 15.13% -
Total Cost 56,485 137,622 151,986 133,152 119,374 111,165 107,970 -10.23%
-
Net Worth 112,340 92,516 117,539 120,715 118,433 116,452 115,568 -0.47%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 112,340 92,516 117,539 120,715 118,433 116,452 115,568 -0.47%
NOSH 124,822 101,666 81,061 79,944 79,485 79,761 79,702 7.75%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.24% -0.48% 0.80% 1.41% 1.19% 1.97% 2.26% -
ROE 3.35% -0.70% 1.04% 1.58% 1.22% 1.92% 2.16% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 48.27 134.73 189.00 168.94 152.00 142.17 138.60 -16.11%
EPS 3.01 -0.64 1.51 2.39 1.81 2.80 3.13 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 1.45 1.51 1.49 1.46 1.45 -7.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 26.09 59.32 66.35 58.49 52.32 49.11 47.84 -9.60%
EPS 1.63 -0.28 0.53 0.83 0.62 0.97 1.08 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4006 0.509 0.5228 0.5129 0.5043 0.5005 -0.47%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.58 0.46 0.62 0.325 0.29 0.26 0.34 -
P/RPS 1.20 0.34 0.33 0.19 0.19 0.18 0.25 29.86%
P/EPS 19.25 -71.88 41.15 13.62 15.99 9.29 10.85 10.02%
EY 5.20 -1.39 2.43 7.34 6.25 10.77 9.22 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.43 0.22 0.19 0.18 0.23 18.58%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 26/03/15 27/03/14 27/03/13 26/03/12 29/03/11 30/03/10 -
Price 0.585 0.56 0.635 0.345 0.28 0.28 0.28 -
P/RPS 1.21 0.42 0.34 0.20 0.18 0.20 0.20 34.96%
P/EPS 19.41 -87.50 42.15 14.46 15.44 10.00 8.94 13.78%
EY 5.15 -1.14 2.37 6.92 6.48 10.00 11.19 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.44 0.23 0.19 0.19 0.19 22.73%

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