[KOMARK] YoY Quarter Result on 31-Jul-2003 [#1]

Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 155.33%
YoY- 37.08%
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 25,703 22,952 22,241 20,174 18,606 17,122 18,954 6.27%
PBT 251 277 1,014 540 402 839 1,108 -25.68%
Tax -93 -145 -413 -52 -46 -106 -146 -8.62%
NP 158 132 601 488 356 733 962 -30.30%
-
NP to SH 158 59 601 488 356 733 962 -30.30%
-
Tax Rate 37.05% 52.35% 40.73% 9.63% 11.44% 12.63% 13.18% -
Total Cost 25,545 22,820 21,640 19,686 18,250 16,389 17,992 7.25%
-
Net Worth 106,649 108,900 103,144 104,106 103,563 108,507 109,066 -0.44%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Net Worth 106,649 108,900 103,144 104,106 103,563 108,507 109,066 -0.44%
NOSH 78,999 82,500 81,216 81,333 80,909 79,673 80,166 -0.29%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
NP Margin 0.61% 0.58% 2.70% 2.42% 1.91% 4.28% 5.08% -
ROE 0.15% 0.05% 0.58% 0.47% 0.34% 0.68% 0.88% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 32.54 27.82 27.38 24.80 23.00 21.49 23.64 6.59%
EPS 0.20 0.16 0.74 0.60 0.44 0.92 1.20 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.27 1.28 1.28 1.3619 1.3605 -0.15%
Adjusted Per Share Value based on latest NOSH - 81,333
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 11.13 9.94 9.63 8.74 8.06 7.41 8.21 6.27%
EPS 0.07 0.03 0.26 0.21 0.15 0.32 0.42 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4618 0.4716 0.4467 0.4508 0.4485 0.4699 0.4723 -0.44%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/00 31/07/01 -
Price 0.34 0.39 0.58 0.92 1.05 1.48 0.99 -
P/RPS 1.05 1.40 2.12 3.71 4.57 6.89 4.19 -24.16%
P/EPS 170.00 545.34 78.38 153.33 238.64 160.87 82.50 15.54%
EY 0.59 0.18 1.28 0.65 0.42 0.62 1.21 -13.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.46 0.72 0.82 1.09 0.73 -19.28%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 28/09/06 29/09/05 29/09/04 29/09/03 27/09/02 03/10/00 25/09/01 -
Price 0.31 0.35 0.57 0.80 0.88 1.04 0.81 -
P/RPS 0.95 1.26 2.08 3.23 3.83 4.84 3.43 -22.63%
P/EPS 155.00 489.41 77.03 133.33 200.00 113.04 67.50 18.07%
EY 0.65 0.20 1.30 0.75 0.50 0.88 1.48 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.45 0.63 0.69 0.76 0.60 -17.44%

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