[KOMARK] YoY TTM Result on 31-Jan-2008 [#3]

Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 119.02%
YoY- 201.48%
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 114,193 112,319 117,199 115,681 106,499 101,930 103,851 1.59%
PBT 2,428 2,774 938 3,036 1,383 2,246 3,745 -6.96%
Tax -660 -709 -601 -802 -642 -1,816 -1,977 -16.70%
NP 1,768 2,065 337 2,234 741 430 1,768 0.00%
-
NP to SH 1,768 2,065 337 2,234 741 357 1,768 0.00%
-
Tax Rate 27.18% 25.56% 64.07% 26.42% 46.42% 80.85% 52.79% -
Total Cost 112,425 110,254 116,862 113,447 105,758 101,500 102,083 1.62%
-
Net Worth 116,575 115,374 118,260 110,876 108,229 106,961 104,416 1.85%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 116,575 115,374 118,260 110,876 108,229 106,961 104,416 1.85%
NOSH 79,846 79,568 81,000 79,767 78,999 79,230 80,943 -0.22%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 1.55% 1.84% 0.29% 1.93% 0.70% 0.42% 1.70% -
ROE 1.52% 1.79% 0.28% 2.01% 0.68% 0.33% 1.69% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 143.02 141.16 144.69 145.02 134.81 128.65 128.30 1.82%
EPS 2.21 2.60 0.42 2.80 0.94 0.45 2.18 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.46 1.39 1.37 1.35 1.29 2.08%
Adjusted Per Share Value based on latest NOSH - 79,767
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 49.45 48.64 50.75 50.10 46.12 44.14 44.97 1.59%
EPS 0.77 0.89 0.15 0.97 0.32 0.15 0.77 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.4996 0.5121 0.4802 0.4687 0.4632 0.4522 1.85%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.26 0.34 0.15 0.27 0.39 0.36 0.53 -
P/RPS 0.18 0.24 0.10 0.19 0.29 0.28 0.41 -12.81%
P/EPS 11.74 13.10 36.05 9.64 41.58 79.90 24.26 -11.38%
EY 8.52 7.63 2.77 10.37 2.41 1.25 4.12 12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.10 0.19 0.28 0.27 0.41 -12.81%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 30/03/10 26/03/09 26/03/08 30/03/07 30/03/06 30/03/05 -
Price 0.28 0.28 0.17 0.25 0.41 0.34 0.47 -
P/RPS 0.20 0.20 0.12 0.17 0.30 0.26 0.37 -9.74%
P/EPS 12.65 10.79 40.86 8.93 43.71 75.46 21.52 -8.47%
EY 7.91 9.27 2.45 11.20 2.29 1.33 4.65 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.12 0.18 0.30 0.25 0.36 -10.09%

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