[KOMARK] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 18.13%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
Revenue 118,492 102,812 91,808 88,964 80,696 74,424 68,488 8.14%
PBT -296 1,004 1,108 4,056 2,160 1,608 3,356 -
Tax -912 -372 -580 -1,652 -208 -184 -424 11.55%
NP -1,208 632 528 2,404 1,952 1,424 2,932 -
-
NP to SH -1,208 632 236 2,404 1,952 1,424 2,932 -
-
Tax Rate - 37.05% 52.35% 40.73% 9.63% 11.44% 12.63% -
Total Cost 119,700 102,180 91,280 86,560 78,744 73,000 65,556 8.97%
-
Net Worth 109,673 106,649 108,900 103,144 104,106 103,563 108,507 0.15%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
Net Worth 109,673 106,649 108,900 103,144 104,106 103,563 108,507 0.15%
NOSH 79,473 78,999 82,500 81,216 81,333 80,909 79,673 -0.03%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
NP Margin -1.02% 0.61% 0.58% 2.70% 2.42% 1.91% 4.28% -
ROE -1.10% 0.59% 0.22% 2.33% 1.88% 1.38% 2.70% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
RPS 149.10 130.14 111.28 109.54 99.22 91.98 85.96 8.18%
EPS -1.52 0.80 0.64 2.96 2.40 1.76 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.32 1.27 1.28 1.28 1.3619 0.18%
Adjusted Per Share Value based on latest NOSH - 81,216
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
RPS 38.51 33.41 29.83 28.91 26.22 24.19 22.26 8.14%
EPS -0.39 0.21 0.08 0.78 0.63 0.46 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3466 0.3539 0.3352 0.3383 0.3365 0.3526 0.15%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/00 -
Price 0.48 0.34 0.39 0.58 0.92 1.05 1.48 -
P/RPS 0.32 0.26 0.35 0.53 0.93 1.14 1.72 -21.34%
P/EPS -31.58 42.50 136.33 19.59 38.33 59.66 40.22 -
EY -3.17 2.35 0.73 5.10 2.61 1.68 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.30 0.46 0.72 0.82 1.09 -14.97%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 CAGR
Date 13/12/07 28/09/06 29/09/05 29/09/04 29/09/03 27/09/02 03/10/00 -
Price 0.31 0.31 0.35 0.57 0.80 0.88 1.04 -
P/RPS 0.21 0.24 0.31 0.52 0.81 0.96 1.21 -22.12%
P/EPS -20.39 38.75 122.35 19.26 33.33 50.00 28.26 -
EY -4.90 2.58 0.82 5.19 3.00 2.00 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.27 0.45 0.63 0.69 0.76 -16.22%

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