[KOMARK] YoY Quarter Result on 30-Apr-2005 [#4]

Announcement Date
19-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -152.68%
YoY- -174.59%
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 28,893 28,488 29,512 28,313 29,509 18,770 15,196 11.29%
PBT 605 993 312 1,014 -77 -976 -2,443 -
Tax -434 -254 -342 -1,240 380 94 2,443 -
NP 171 739 -30 -226 303 -882 0 -
-
NP to SH 171 739 -30 -226 303 -882 -2,414 -
-
Tax Rate 71.74% 25.58% 109.62% 122.29% - - - -
Total Cost 28,722 27,749 29,542 28,539 29,206 19,652 15,196 11.18%
-
Net Worth 82,666 111,247 99,750 80,746 102,364 103,574 102,878 -3.57%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 82,666 111,247 99,750 80,746 102,364 103,574 102,878 -3.57%
NOSH 82,666 79,462 75,000 80,746 81,891 80,917 81,006 0.33%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 0.59% 2.59% -0.10% -0.80% 1.03% -4.70% 0.00% -
ROE 0.21% 0.66% -0.03% -0.28% 0.30% -0.85% -2.35% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 34.95 35.85 39.35 35.06 36.03 23.20 18.76 10.91%
EPS 0.21 0.93 -0.04 -0.28 0.37 -1.09 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.33 1.00 1.25 1.28 1.27 -3.90%
Adjusted Per Share Value based on latest NOSH - 80,746
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 12.51 12.34 12.78 12.26 12.78 8.13 6.58 11.29%
EPS 0.07 0.32 -0.01 -0.10 0.13 -0.38 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.4818 0.432 0.3497 0.4433 0.4485 0.4455 -3.57%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.31 0.40 0.37 0.43 0.65 0.60 1.28 -
P/RPS 0.89 1.12 0.94 1.23 1.80 2.59 6.82 -28.75%
P/EPS 149.86 43.01 -925.00 -153.63 175.68 -55.05 -42.95 -
EY 0.67 2.32 -0.11 -0.65 0.57 -1.82 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.28 0.43 0.52 0.47 1.01 -17.85%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 02/07/08 29/06/07 29/06/06 19/07/05 30/06/04 30/06/03 26/06/02 -
Price 0.20 0.52 0.36 0.47 0.58 0.93 1.10 -
P/RPS 0.57 1.45 0.91 1.34 1.61 4.01 5.86 -32.16%
P/EPS 96.69 55.91 -900.00 -167.92 156.76 -85.32 -36.91 -
EY 1.03 1.79 -0.11 -0.60 0.64 -1.17 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.37 0.27 0.47 0.46 0.73 0.87 -21.71%

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