[KOMARK] YoY TTM Result on 31-Jul-2012 [#1]

Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -188.61%
YoY- -104.0%
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 121,943 141,433 135,975 127,032 112,984 113,178 115,225 0.94%
PBT -10,529 -29,888 -1,967 786 2,534 3,248 157 -
Tax 41 -442 -2,586 -856 -786 -811 -194 -
NP -10,488 -30,330 -4,553 -70 1,748 2,437 -37 156.18%
-
NP to SH -10,488 -30,330 -4,553 -70 1,748 2,437 -37 156.18%
-
Tax Rate - - - 108.91% 31.02% 24.97% 123.57% -
Total Cost 132,431 171,763 140,528 127,102 111,236 110,741 115,262 2.34%
-
Net Worth 110,861 98,556 116,852 115,788 118,440 117,631 116,509 -0.82%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 110,861 98,556 116,852 115,788 118,440 117,631 116,509 -0.82%
NOSH 124,633 81,451 80,588 78,235 80,571 81,124 80,909 7.46%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -8.60% -21.44% -3.35% -0.06% 1.55% 2.15% -0.03% -
ROE -9.46% -30.77% -3.90% -0.06% 1.48% 2.07% -0.03% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 97.90 173.64 168.73 162.37 140.23 139.51 142.41 -6.05%
EPS -8.42 -37.24 -5.65 -0.09 2.17 3.00 -0.05 134.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.21 1.45 1.48 1.47 1.45 1.44 -7.70%
Adjusted Per Share Value based on latest NOSH - 78,235
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 52.81 61.25 58.88 55.01 48.93 49.01 49.90 0.94%
EPS -4.54 -13.13 -1.97 -0.03 0.76 1.06 -0.02 146.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4801 0.4268 0.506 0.5014 0.5129 0.5094 0.5045 -0.82%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.475 0.58 0.78 0.29 0.26 0.26 0.25 -
P/RPS 0.49 0.33 0.46 0.18 0.19 0.19 0.18 18.15%
P/EPS -5.64 -1.56 -13.81 -324.12 11.98 8.66 -546.68 -53.32%
EY -17.73 -64.20 -7.24 -0.31 8.34 11.55 -0.18 114.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.54 0.20 0.18 0.18 0.17 20.85%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 23/09/13 24/09/12 30/09/11 29/09/10 29/09/09 -
Price 0.36 0.565 0.60 0.31 0.22 0.24 0.28 -
P/RPS 0.37 0.33 0.36 0.19 0.16 0.17 0.20 10.79%
P/EPS -4.28 -1.52 -10.62 -346.47 10.14 7.99 -612.29 -56.25%
EY -23.39 -65.91 -9.42 -0.29 9.86 12.52 -0.16 129.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.41 0.21 0.15 0.17 0.19 13.20%

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