[KOMARK] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 51.46%
YoY- 123.77%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Revenue 103,326 102,565 105,096 78,506 66,201 63,901 66,896 9.07%
PBT 1,474 2,626 3,661 414 -1,383 3,563 4,177 -18.79%
Tax -788 -1,870 -1,679 -52 -140 -552 146 -
NP 686 756 1,982 362 -1,523 3,011 4,323 -30.78%
-
NP to SH 686 683 1,982 362 -1,523 3,011 4,323 -30.78%
-
Tax Rate 53.46% 71.21% 45.86% 12.56% - 15.49% -3.50% -
Total Cost 102,640 101,809 103,114 78,144 67,724 60,890 62,573 10.39%
-
Net Worth 108,561 108,964 102,305 104,768 103,701 110,413 107,530 0.19%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Div - - - - - 300 - -
Div Payout % - - - - - 9.99% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Net Worth 108,561 108,964 102,305 104,768 103,701 110,413 107,530 0.19%
NOSH 79,824 82,549 80,555 81,216 81,016 79,900 80,384 -0.13%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
NP Margin 0.66% 0.74% 1.89% 0.46% -2.30% 4.71% 6.46% -
ROE 0.63% 0.63% 1.94% 0.35% -1.47% 2.73% 4.02% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
RPS 129.44 124.25 130.46 96.66 81.71 79.98 83.22 9.23%
EPS 0.86 0.83 2.46 0.45 -1.88 3.77 5.38 -30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 1.36 1.32 1.27 1.29 1.28 1.3819 1.3377 0.33%
Adjusted Per Share Value based on latest NOSH - 81,216
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
RPS 44.75 44.42 45.51 34.00 28.67 27.67 28.97 9.08%
EPS 0.30 0.30 0.86 0.16 -0.66 1.30 1.87 -30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.4701 0.4719 0.443 0.4537 0.4491 0.4781 0.4657 0.18%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/00 31/10/01 -
Price 0.34 0.36 0.54 0.83 0.79 1.09 0.93 -
P/RPS 0.26 0.29 0.41 0.86 0.97 1.36 1.12 -25.31%
P/EPS 39.56 43.51 21.95 186.21 -42.02 28.92 17.29 17.99%
EY 2.53 2.30 4.56 0.54 -2.38 3.46 5.78 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.25 0.27 0.43 0.64 0.62 0.79 0.70 -18.60%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Date 22/12/06 23/12/05 31/12/04 30/12/03 27/12/02 21/12/00 27/12/01 -
Price 0.34 0.37 0.52 0.80 0.78 0.96 1.28 -
P/RPS 0.26 0.30 0.40 0.83 0.95 1.20 1.54 -29.92%
P/EPS 39.56 44.72 21.13 179.48 -41.49 25.47 23.80 10.69%
EY 2.53 2.24 4.73 0.56 -2.41 3.93 4.20 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.25 0.28 0.41 0.62 0.61 0.69 0.96 -23.58%

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