[KOMARK] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 232.82%
YoY- -71.79%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 81,889 129,628 149,648 134,029 118,531 114,193 112,319 -5.12%
PBT -11,661 -30,250 -2,326 1,995 2,309 2,428 2,774 -
Tax 2,189 -63 -3,020 -1,566 -788 -660 -709 -
NP -9,472 -30,313 -5,346 429 1,521 1,768 2,065 -
-
NP to SH -9,472 -30,313 -5,346 429 1,521 1,768 2,065 -
-
Tax Rate - - - 78.50% 34.13% 27.18% 25.56% -
Total Cost 91,361 159,941 154,994 133,600 117,010 112,425 110,254 -3.08%
-
Net Worth 113,210 93,073 117,035 120,800 119,200 116,575 115,374 -0.31%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 113,210 93,073 117,035 120,800 119,200 116,575 115,374 -0.31%
NOSH 124,633 102,278 80,714 80,000 80,000 79,846 79,568 7.76%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -11.57% -23.38% -3.57% 0.32% 1.28% 1.55% 1.84% -
ROE -8.37% -32.57% -4.57% 0.36% 1.28% 1.52% 1.79% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 65.10 126.74 185.40 167.54 148.16 143.02 141.16 -12.09%
EPS -7.53 -29.64 -6.62 0.54 1.90 2.21 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 1.45 1.51 1.49 1.46 1.45 -7.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 35.46 56.14 64.80 58.04 51.33 49.45 48.64 -5.12%
EPS -4.10 -13.13 -2.32 0.19 0.66 0.77 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4903 0.4031 0.5068 0.5231 0.5162 0.5048 0.4996 -0.31%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.58 0.46 0.62 0.325 0.29 0.26 0.34 -
P/RPS 0.89 0.36 0.33 0.19 0.20 0.18 0.24 24.39%
P/EPS -7.70 -1.55 -9.36 60.61 15.25 11.74 13.10 -
EY -12.98 -64.43 -10.68 1.65 6.56 8.52 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.43 0.22 0.19 0.18 0.23 18.58%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 26/03/15 27/03/14 27/03/13 26/03/12 29/03/11 30/03/10 -
Price 0.585 0.56 0.635 0.345 0.28 0.28 0.28 -
P/RPS 0.90 0.44 0.34 0.21 0.19 0.20 0.20 28.47%
P/EPS -7.77 -1.89 -9.59 64.34 14.73 12.65 10.79 -
EY -12.87 -52.92 -10.43 1.55 6.79 7.91 9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.44 0.23 0.19 0.19 0.19 22.73%

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