[KOMARK] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 115.45%
YoY- -21.41%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 134,698 122,822 110,396 112,928 127,088 114,446 103,256 4.52%
PBT 1,906 1,850 2,548 1,996 3,892 634 1,576 3.21%
Tax -1,108 -248 -238 -462 -1,940 -388 -350 21.15%
NP 798 1,602 2,310 1,534 1,952 246 1,226 -6.90%
-
NP to SH 798 1,602 2,310 1,534 1,952 246 1,226 -6.90%
-
Tax Rate 58.13% 13.41% 9.34% 23.15% 49.85% 61.20% 22.21% -
Total Cost 133,900 121,220 108,086 111,394 125,136 114,200 102,030 4.63%
-
Net Worth 118,902 119,349 116,296 117,497 119,559 113,159 109,694 1.35%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 118,902 119,349 116,296 117,497 119,559 113,159 109,694 1.35%
NOSH 79,800 80,100 79,655 81,595 81,333 81,999 80,657 -0.17%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.59% 1.30% 2.09% 1.36% 1.54% 0.21% 1.19% -
ROE 0.67% 1.34% 1.99% 1.31% 1.63% 0.22% 1.12% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 168.79 153.34 138.59 138.40 156.26 139.57 128.02 4.71%
EPS 1.00 2.00 2.90 1.88 2.40 0.30 1.52 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.49 1.46 1.44 1.47 1.38 1.36 1.53%
Adjusted Per Share Value based on latest NOSH - 81,805
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 58.33 53.19 47.81 48.90 55.04 49.56 44.71 4.52%
EPS 0.35 0.69 1.00 0.66 0.85 0.11 0.53 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5149 0.5168 0.5036 0.5088 0.5178 0.49 0.475 1.35%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.30 0.24 0.27 0.29 0.17 0.38 0.34 -
P/RPS 0.18 0.16 0.19 0.21 0.11 0.27 0.27 -6.52%
P/EPS 30.00 12.00 9.31 15.43 7.08 126.67 22.37 5.00%
EY 3.33 8.33 10.74 6.48 14.12 0.79 4.47 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.18 0.20 0.12 0.28 0.25 -3.64%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 24/12/12 20/12/11 21/12/10 16/12/09 23/12/08 13/12/07 22/12/06 -
Price 0.28 0.31 0.24 0.25 0.17 0.31 0.34 -
P/RPS 0.17 0.20 0.17 0.18 0.11 0.22 0.27 -7.41%
P/EPS 28.00 15.50 8.28 13.30 7.08 103.33 22.37 3.80%
EY 3.57 6.45 12.08 7.52 14.12 0.97 4.47 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.16 0.17 0.12 0.22 0.25 -4.46%

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