[KOMARK] YoY Quarter Result on 31-Jul-2015 [#1]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 110.44%
YoY- 227.03%
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 12,367 15,785 18,203 15,616 33,106 33,478 33,540 -15.31%
PBT -3,414 54 -2,316 17 -573 611 305 -
Tax 0 -37 -4,951 1,266 -437 -200 -172 -
NP -3,414 17 -7,267 1,283 -1,010 411 133 -
-
NP to SH -3,414 17 -7,267 1,283 -1,010 411 133 -
-
Tax Rate - 68.52% - -7,447.06% - 32.73% 56.39% -
Total Cost 15,781 15,768 25,470 14,333 34,116 33,067 33,407 -11.74%
-
Net Worth 56,083 73,465 98,460 110,861 98,556 116,852 115,788 -11.37%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - 6,231 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 56,083 73,465 98,460 110,861 98,556 116,852 115,788 -11.37%
NOSH 164,433 124,633 124,633 124,563 81,451 80,588 78,235 13.17%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -27.61% 0.11% -39.92% 8.22% -3.05% 1.23% 0.40% -
ROE -6.09% 0.02% -7.38% 1.16% -1.02% 0.35% 0.11% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.94 12.89 14.61 12.54 40.64 41.54 42.87 -24.49%
EPS -2.19 0.01 -5.83 1.03 -1.24 0.51 0.17 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.60 0.79 0.89 1.21 1.45 1.48 -20.98%
Adjusted Per Share Value based on latest NOSH - 124,563
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 5.36 6.84 7.88 6.76 14.34 14.50 14.52 -15.29%
EPS -1.48 0.01 -3.15 0.56 -0.44 0.18 0.06 -
DPS 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
NAPS 0.2429 0.3181 0.4264 0.4801 0.4268 0.506 0.5014 -11.37%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.16 0.25 0.37 0.475 0.58 0.78 0.29 -
P/RPS 2.02 1.94 2.53 3.79 1.43 1.88 0.68 19.88%
P/EPS -7.30 1,800.63 -6.35 46.12 -46.77 152.94 170.59 -
EY -13.70 0.06 -15.76 2.17 -2.14 0.65 0.59 -
DY 0.00 0.00 13.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.47 0.53 0.48 0.54 0.20 14.03%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 28/09/17 29/09/16 29/09/15 29/09/14 23/09/13 24/09/12 -
Price 0.15 0.25 0.38 0.36 0.565 0.60 0.31 -
P/RPS 1.89 1.94 2.60 2.87 1.39 1.44 0.72 17.44%
P/EPS -6.84 1,800.63 -6.52 34.95 -45.56 117.65 182.35 -
EY -14.61 0.06 -15.34 2.86 -2.19 0.85 0.55 -
DY 0.00 0.00 13.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.40 0.47 0.41 0.21 12.24%

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