[KOMARK] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 134.81%
YoY- 159.65%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 106,499 101,930 103,851 83,510 71,535 65,548 62,777 9.20%
PBT 1,383 2,246 3,745 846 -1,251 2,789 4,657 -18.31%
Tax -642 -1,816 -1,977 4 -174 -9 -386 8.84%
NP 741 430 1,768 850 -1,425 2,780 4,271 -25.30%
-
NP to SH 741 357 1,768 850 -1,425 2,780 4,271 -25.30%
-
Tax Rate 46.42% 80.85% 52.79% -0.47% - 0.32% 8.29% -
Total Cost 105,758 101,500 102,083 82,660 72,960 62,768 58,506 10.36%
-
Net Worth 108,229 106,961 104,416 105,810 105,236 107,949 110,128 -0.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - 300 -
Div Payout % - - - - - - 7.04% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 108,229 106,961 104,416 105,810 105,236 107,949 110,128 -0.28%
NOSH 78,999 79,230 80,943 81,392 81,578 81,428 80,000 -0.20%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 0.70% 0.42% 1.70% 1.02% -1.99% 4.24% 6.80% -
ROE 0.68% 0.33% 1.69% 0.80% -1.35% 2.58% 3.88% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 134.81 128.65 128.30 102.60 87.69 80.50 78.47 9.43%
EPS 0.94 0.45 2.18 1.04 -1.75 3.41 5.34 -25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 1.37 1.35 1.29 1.30 1.29 1.3257 1.3766 -0.08%
Adjusted Per Share Value based on latest NOSH - 81,392
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 46.12 44.14 44.97 36.16 30.98 28.39 27.19 9.20%
EPS 0.32 0.15 0.77 0.37 -0.62 1.20 1.85 -25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.4687 0.4632 0.4522 0.4582 0.4557 0.4675 0.4769 -0.28%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.39 0.36 0.53 0.78 0.79 1.27 1.09 -
P/RPS 0.29 0.28 0.41 0.76 0.90 1.58 1.39 -22.97%
P/EPS 41.58 79.90 24.26 74.69 -45.23 37.20 20.42 12.57%
EY 2.41 1.25 4.12 1.34 -2.21 2.69 4.90 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
P/NAPS 0.28 0.27 0.41 0.60 0.61 0.96 0.79 -15.86%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 30/03/06 30/03/05 30/03/04 31/03/03 28/03/02 22/03/01 -
Price 0.41 0.34 0.47 0.74 0.62 1.18 0.80 -
P/RPS 0.30 0.26 0.37 0.72 0.71 1.47 1.02 -18.44%
P/EPS 43.71 75.46 21.52 70.86 -35.49 34.56 14.98 19.52%
EY 2.29 1.33 4.65 1.41 -2.82 2.89 6.67 -16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
P/NAPS 0.30 0.25 0.36 0.57 0.48 0.89 0.58 -10.40%

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