[KOMARK] YoY Quarter Result on 31-Jan-2002 [#3]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -86.36%
YoY- -96.44%
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 22,821 24,066 19,062 13,728 15,076 16,200 0 -100.00%
PBT 754 670 238 106 1,494 400 0 -100.00%
Tax -325 -27 -83 -49 106 -60 0 -100.00%
NP 429 643 155 57 1,600 340 0 -100.00%
-
NP to SH 429 643 155 57 1,600 340 0 -100.00%
-
Tax Rate 43.10% 4.03% 34.87% 46.23% -7.10% 15.00% - -
Total Cost 22,392 23,423 18,907 13,671 13,476 15,860 0 -100.00%
-
Net Worth 104,416 105,810 105,236 107,949 110,128 54,520 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 104,416 105,810 105,236 107,949 110,128 54,520 0 -100.00%
NOSH 80,943 81,392 81,578 81,428 80,000 30,088 0 -100.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 1.88% 2.67% 0.81% 0.42% 10.61% 2.10% 0.00% -
ROE 0.41% 0.61% 0.15% 0.05% 1.45% 0.62% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 28.19 29.57 23.37 16.86 18.85 53.84 0.00 -100.00%
EPS 0.53 0.79 0.19 0.07 2.00 1.13 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.3257 1.3766 1.812 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 81,428
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 9.88 10.42 8.25 5.94 6.53 7.02 0.00 -100.00%
EPS 0.19 0.28 0.07 0.02 0.69 0.15 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4522 0.4582 0.4557 0.4675 0.4769 0.2361 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 0.53 0.78 0.79 1.27 1.09 2.43 0.00 -
P/RPS 1.88 2.64 3.38 7.53 5.78 4.51 0.00 -100.00%
P/EPS 100.00 98.73 415.79 1,814.29 54.50 215.04 0.00 -100.00%
EY 1.00 1.01 0.24 0.06 1.83 0.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.61 0.96 0.79 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/03/05 30/03/04 31/03/03 28/03/02 22/03/01 31/03/00 - -
Price 0.47 0.74 0.62 1.18 0.80 4.24 0.00 -
P/RPS 1.67 2.50 2.65 7.00 4.25 7.88 0.00 -100.00%
P/EPS 88.68 93.67 326.32 1,685.71 40.00 375.22 0.00 -100.00%
EY 1.13 1.07 0.31 0.06 2.50 0.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.48 0.89 0.58 2.34 0.00 -100.00%

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