[KOMARK] YoY Quarter Result on 31-Jan-2008 [#3]

Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 222.82%
YoY- 768.35%
View:
Show?
Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 29,851 26,387 24,762 29,970 25,359 22,186 22,821 4.57%
PBT 553 1,209 -1,613 1,726 283 374 754 -5.03%
Tax -34 -103 803 -354 -125 -271 -325 -31.34%
NP 519 1,106 -810 1,372 158 103 429 3.22%
-
NP to SH 519 1,106 -810 1,372 158 103 429 3.22%
-
Tax Rate 6.15% 8.52% - 20.51% 44.17% 72.46% 43.10% -
Total Cost 29,332 25,281 25,572 28,598 25,201 22,083 22,392 4.60%
-
Net Worth 116,575 115,374 118,260 110,876 108,229 106,961 104,416 1.85%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 116,575 115,374 118,260 110,876 108,229 106,961 104,416 1.85%
NOSH 79,846 79,568 81,000 79,767 78,999 79,230 80,943 -0.22%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 1.74% 4.19% -3.27% 4.58% 0.62% 0.46% 1.88% -
ROE 0.45% 0.96% -0.68% 1.24% 0.15% 0.10% 0.41% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 37.39 33.16 30.57 37.57 32.10 28.00 28.19 4.81%
EPS 0.65 1.39 -1.00 1.72 0.20 0.13 0.53 3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.46 1.39 1.37 1.35 1.29 2.08%
Adjusted Per Share Value based on latest NOSH - 79,767
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 12.93 11.43 10.72 12.98 10.98 9.61 9.88 4.58%
EPS 0.22 0.48 -0.35 0.59 0.07 0.04 0.19 2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.4996 0.5121 0.4802 0.4687 0.4632 0.4522 1.85%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.26 0.34 0.15 0.27 0.39 0.36 0.53 -
P/RPS 0.70 1.03 0.49 0.72 1.21 1.29 1.88 -15.17%
P/EPS 40.00 24.46 -15.00 15.70 195.00 276.92 100.00 -14.15%
EY 2.50 4.09 -6.67 6.37 0.51 0.36 1.00 16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.10 0.19 0.28 0.27 0.41 -12.81%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 30/03/10 26/03/09 26/03/08 30/03/07 30/03/06 30/03/05 -
Price 0.28 0.28 0.17 0.25 0.41 0.34 0.47 -
P/RPS 0.75 0.84 0.56 0.67 1.28 1.21 1.67 -12.48%
P/EPS 43.08 20.14 -17.00 14.53 205.00 261.54 88.68 -11.33%
EY 2.32 4.96 -5.88 6.88 0.49 0.38 1.13 12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.12 0.18 0.30 0.25 0.36 -10.09%

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