[KOMARK] YoY TTM Result on 31-Jul-2009 [#1]

Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -110.34%
YoY- -101.46%
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 127,032 112,984 113,178 115,225 117,667 109,395 105,880 3.07%
PBT 786 2,534 3,248 157 3,740 1,739 1,518 -10.38%
Tax -856 -786 -811 -194 -1,199 -689 -866 -0.19%
NP -70 1,748 2,437 -37 2,541 1,050 652 -
-
NP to SH -70 1,748 2,437 -37 2,541 1,050 652 -
-
Tax Rate 108.91% 31.02% 24.97% 123.57% 32.06% 39.62% 57.05% -
Total Cost 127,102 111,236 110,741 115,262 115,126 108,345 105,228 3.19%
-
Net Worth 115,788 118,440 117,631 116,509 113,792 109,673 106,649 1.37%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 115,788 118,440 117,631 116,509 113,792 109,673 106,649 1.37%
NOSH 78,235 80,571 81,124 80,909 80,704 79,473 78,999 -0.16%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -0.06% 1.55% 2.15% -0.03% 2.16% 0.96% 0.62% -
ROE -0.06% 1.48% 2.07% -0.03% 2.23% 0.96% 0.61% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 162.37 140.23 139.51 142.41 145.80 137.65 134.03 3.24%
EPS -0.09 2.17 3.00 -0.05 3.15 1.32 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.47 1.45 1.44 1.41 1.38 1.35 1.54%
Adjusted Per Share Value based on latest NOSH - 80,909
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 55.01 48.93 49.01 49.90 50.96 47.37 45.85 3.07%
EPS -0.03 0.76 1.06 -0.02 1.10 0.45 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5014 0.5129 0.5094 0.5045 0.4928 0.4749 0.4618 1.37%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.29 0.26 0.26 0.25 0.24 0.48 0.34 -
P/RPS 0.18 0.19 0.19 0.18 0.16 0.35 0.25 -5.32%
P/EPS -324.12 11.98 8.66 -546.68 7.62 36.33 41.20 -
EY -0.31 8.34 11.55 -0.18 13.12 2.75 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.18 0.17 0.17 0.35 0.25 -3.64%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 24/09/12 30/09/11 29/09/10 29/09/09 26/09/08 13/12/07 28/09/06 -
Price 0.31 0.22 0.24 0.28 0.22 0.31 0.31 -
P/RPS 0.19 0.16 0.17 0.20 0.15 0.23 0.23 -3.13%
P/EPS -346.47 10.14 7.99 -612.29 6.99 23.46 37.56 -
EY -0.29 9.86 12.52 -0.16 14.31 4.26 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.17 0.19 0.16 0.22 0.23 -1.50%

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