[KOMARK] YoY Quarter Result on 31-Jul-2008 [#1]

Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 235.09%
YoY- 289.74%
View:
Show?
Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 29,854 29,838 28,655 31,204 29,623 25,703 22,952 4.47%
PBT 349 716 275 1,018 -74 251 277 3.92%
Tax -67 -67 -97 -445 -228 -93 -145 -12.06%
NP 282 649 178 573 -302 158 132 13.48%
-
NP to SH 282 649 178 573 -302 158 59 29.77%
-
Tax Rate 19.20% 9.36% 35.27% 43.71% - 37.05% 52.35% -
Total Cost 29,572 29,189 28,477 30,631 29,925 25,545 22,820 4.41%
-
Net Worth 118,440 117,631 116,509 113,792 109,673 106,649 108,900 1.40%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 118,440 117,631 116,509 113,792 109,673 106,649 108,900 1.40%
NOSH 80,571 81,124 80,909 80,704 79,473 78,999 82,500 -0.39%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 0.94% 2.18% 0.62% 1.84% -1.02% 0.61% 0.58% -
ROE 0.24% 0.55% 0.15% 0.50% -0.28% 0.15% 0.05% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 37.05 36.78 35.42 38.66 37.27 32.54 27.82 4.88%
EPS 0.35 0.80 0.22 0.71 -0.38 0.20 0.16 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.44 1.41 1.38 1.35 1.32 1.80%
Adjusted Per Share Value based on latest NOSH - 80,704
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 12.93 12.92 12.41 13.51 12.83 11.13 9.94 4.47%
EPS 0.12 0.28 0.08 0.25 -0.13 0.07 0.03 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5094 0.5045 0.4928 0.4749 0.4618 0.4716 1.40%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.26 0.26 0.25 0.24 0.48 0.34 0.39 -
P/RPS 0.70 0.71 0.71 0.62 1.29 1.05 1.40 -10.90%
P/EPS 74.29 32.50 113.64 33.80 -126.32 170.00 545.34 -28.25%
EY 1.35 3.08 0.88 2.96 -0.79 0.59 0.18 39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.17 0.17 0.35 0.25 0.30 -8.15%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/11 29/09/10 29/09/09 26/09/08 13/12/07 28/09/06 29/09/05 -
Price 0.22 0.24 0.28 0.22 0.31 0.31 0.35 -
P/RPS 0.59 0.65 0.79 0.57 0.83 0.95 1.26 -11.87%
P/EPS 62.86 30.00 127.27 30.99 -81.58 155.00 489.41 -28.95%
EY 1.59 3.33 0.79 3.23 -1.23 0.65 0.20 41.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.19 0.16 0.22 0.23 0.27 -9.32%

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