[KOMARK] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 123.36%
YoY- 115.1%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 105,880 103,366 96,316 76,677 64,659 64,038 66,115 9.87%
PBT 1,518 4,099 2,219 354 -1,465 2,401 5,695 -23.22%
Tax -866 -3,329 -71 -115 -118 -232 -192 35.13%
NP 652 770 2,148 239 -1,583 2,169 5,503 -34.71%
-
NP to SH 652 697 2,148 239 -1,583 2,169 5,503 -34.71%
-
Tax Rate 57.05% 81.21% 3.20% 32.49% - 9.66% 3.37% -
Total Cost 105,228 102,596 94,168 76,438 66,242 61,869 60,612 11.65%
-
Net Worth 106,649 108,900 103,144 104,106 103,563 108,507 109,066 -0.44%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Div - - - - - 300 - -
Div Payout % - - - - - 13.87% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Net Worth 106,649 108,900 103,144 104,106 103,563 108,507 109,066 -0.44%
NOSH 78,999 82,500 81,216 81,333 80,909 79,673 80,166 -0.29%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
NP Margin 0.62% 0.74% 2.23% 0.31% -2.45% 3.39% 8.32% -
ROE 0.61% 0.64% 2.08% 0.23% -1.53% 2.00% 5.05% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 134.03 125.29 118.59 94.28 79.92 80.38 82.47 10.19%
EPS 0.83 0.84 2.64 0.29 -1.96 2.72 6.86 -34.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 1.35 1.32 1.27 1.28 1.28 1.3619 1.3605 -0.15%
Adjusted Per Share Value based on latest NOSH - 81,333
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 45.85 44.76 41.71 33.20 28.00 27.73 28.63 9.87%
EPS 0.28 0.30 0.93 0.10 -0.69 0.94 2.38 -34.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.4618 0.4716 0.4467 0.4508 0.4485 0.4699 0.4723 -0.44%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/00 31/07/01 -
Price 0.34 0.39 0.58 0.92 1.05 1.48 0.99 -
P/RPS 0.25 0.31 0.49 0.98 1.31 1.84 1.20 -26.91%
P/EPS 41.20 46.16 21.93 313.08 -53.67 54.36 14.42 23.34%
EY 2.43 2.17 4.56 0.32 -1.86 1.84 6.93 -18.89%
DY 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
P/NAPS 0.25 0.30 0.46 0.72 0.82 1.09 0.73 -19.28%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/00 31/07/01 CAGR
Date 28/09/06 29/09/05 29/09/04 29/09/03 27/09/02 03/10/00 25/09/01 -
Price 0.31 0.35 0.57 0.80 0.88 1.04 0.81 -
P/RPS 0.23 0.28 0.48 0.85 1.10 1.29 0.98 -25.15%
P/EPS 37.56 41.43 21.55 272.25 -44.98 38.20 11.80 26.04%
EY 2.66 2.41 4.64 0.37 -2.22 2.62 8.47 -20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 0.23 0.27 0.45 0.63 0.69 0.76 0.60 -17.44%

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