[KOMARK] YoY Annualized Quarter 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- -2.31%
YoY- 101.25%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 67,026 61,668 133,118 144,794 134,698 122,822 110,396 -7.97%
PBT -8,908 90 -788 2,600 1,906 1,850 2,548 -
Tax -10,300 5,074 -1,804 -994 -1,108 -248 -238 87.26%
NP -19,208 5,164 -2,592 1,606 798 1,602 2,310 -
-
NP to SH -19,208 5,164 -2,592 1,606 798 1,602 2,310 -
-
Tax Rate - -5,637.78% - 38.23% 58.13% 13.41% 9.34% -
Total Cost 86,234 56,504 135,710 143,188 133,900 121,220 108,086 -3.69%
-
Net Worth 95,968 114,755 98,626 117,611 118,902 119,349 116,296 -3.14%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 95,968 114,755 98,626 117,611 118,902 119,349 116,296 -3.14%
NOSH 124,633 124,734 81,509 81,111 79,800 80,100 79,655 7.73%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -28.66% 8.37% -1.95% 1.11% 0.59% 1.30% 2.09% -
ROE -20.01% 4.50% -2.63% 1.37% 0.67% 1.34% 1.99% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 53.78 49.44 163.32 178.51 168.79 153.34 138.59 -14.58%
EPS -15.42 4.14 -3.18 1.98 1.00 2.00 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.92 1.21 1.45 1.49 1.49 1.46 -10.10%
Adjusted Per Share Value based on latest NOSH - 81,666
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 29.03 26.71 57.65 62.70 58.33 53.19 47.81 -7.97%
EPS -8.32 2.24 -1.12 0.70 0.35 0.69 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4156 0.4969 0.4271 0.5093 0.5149 0.5168 0.5036 -3.14%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.30 0.61 0.565 0.635 0.30 0.24 0.27 -
P/RPS 0.56 1.23 0.35 0.36 0.18 0.16 0.19 19.72%
P/EPS -1.95 14.73 -17.77 32.07 30.00 12.00 9.31 -
EY -51.37 6.79 -5.63 3.12 3.33 8.33 10.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.66 0.47 0.44 0.20 0.16 0.18 13.74%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 22/12/15 31/12/14 17/12/13 24/12/12 20/12/11 21/12/10 -
Price 0.295 0.575 0.40 0.62 0.28 0.31 0.24 -
P/RPS 0.55 1.16 0.24 0.35 0.17 0.20 0.17 21.59%
P/EPS -1.91 13.89 -12.58 31.31 28.00 15.50 8.28 -
EY -52.24 7.20 -7.95 3.19 3.57 6.45 12.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.63 0.33 0.43 0.19 0.21 0.16 15.49%

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