[KOMARK] YoY TTM Result on 30-Apr-2002 [#4]

Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -135.14%
YoY- -118.52%
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 102,655 94,249 75,109 65,007 64,283 62,132 0 -100.00%
PBT 4,836 1,745 216 -759 5,426 2,032 0 -100.00%
Tax -3,597 290 -109 -218 -152 -196 0 -100.00%
NP 1,239 2,035 107 -977 5,274 1,836 0 -100.00%
-
NP to SH 1,239 2,035 107 -977 5,274 1,836 0 -100.00%
-
Tax Rate 74.38% -16.62% 50.46% - 2.80% 9.65% - -
Total Cost 101,416 92,214 75,002 65,984 59,009 60,296 0 -100.00%
-
Net Worth 80,746 102,364 103,574 102,878 108,135 52,170 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - 300 - -
Div Payout % - - - - - 16.39% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 80,746 102,364 103,574 102,878 108,135 52,170 0 -100.00%
NOSH 80,746 81,891 80,917 81,006 79,940 30,088 0 -100.00%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 1.21% 2.16% 0.14% -1.50% 8.20% 2.95% 0.00% -
ROE 1.53% 1.99% 0.10% -0.95% 4.88% 3.52% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 127.13 115.09 92.82 80.25 80.41 206.50 0.00 -100.00%
EPS 1.53 2.48 0.13 -1.21 6.60 6.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.25 1.28 1.27 1.3527 1.7339 1.7202 0.57%
Adjusted Per Share Value based on latest NOSH - 81,006
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 44.45 40.81 32.53 28.15 27.84 26.91 0.00 -100.00%
EPS 0.54 0.88 0.05 -0.42 2.28 0.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.3497 0.4433 0.4485 0.4455 0.4683 0.2259 1.7202 1.70%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 0.43 0.65 0.60 1.28 0.75 2.19 0.00 -
P/RPS 0.34 0.56 0.65 1.60 0.93 1.06 0.00 -100.00%
P/EPS 28.02 26.16 453.74 -106.13 11.37 35.89 0.00 -100.00%
EY 3.57 3.82 0.22 -0.94 8.80 2.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 0.43 0.52 0.47 1.01 0.55 1.26 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 19/07/05 30/06/04 30/06/03 26/06/02 29/06/01 29/06/00 - -
Price 0.47 0.58 0.93 1.10 0.83 1.60 0.00 -
P/RPS 0.37 0.50 1.00 1.37 1.03 0.77 0.00 -100.00%
P/EPS 30.63 23.34 703.30 -91.21 12.58 26.22 0.00 -100.00%
EY 3.26 4.28 0.14 -1.10 7.95 3.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.47 0.46 0.73 0.87 0.61 0.92 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