[KOMARK] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -353.2%
YoY- -6215.19%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 153,208 144,794 133,912 136,037 135,060 134,698 134,160 9.22%
PBT 3,130 2,600 2,444 -2,273 3,201 1,906 1,220 87.08%
Tax -1,909 -994 -800 -2,558 -1,293 -1,108 -688 97.09%
NP 1,221 1,606 1,644 -4,831 1,908 798 532 73.73%
-
NP to SH 1,221 1,606 1,644 -4,831 1,908 798 532 73.73%
-
Tax Rate 60.99% 38.23% 32.73% - 40.39% 58.13% 56.39% -
Total Cost 151,986 143,188 132,268 140,868 133,152 133,900 133,628 8.93%
-
Net Worth 117,539 117,611 116,852 114,972 120,715 118,902 115,788 1.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 117,539 117,611 116,852 114,972 120,715 118,902 115,788 1.00%
NOSH 81,061 81,111 80,588 79,842 79,944 79,800 78,235 2.38%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 0.80% 1.11% 1.23% -3.55% 1.41% 0.59% 0.40% -
ROE 1.04% 1.37% 1.41% -4.20% 1.58% 0.67% 0.46% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 189.00 178.51 166.17 170.38 168.94 168.79 171.48 6.68%
EPS 1.51 1.98 2.04 -6.05 2.39 1.00 0.68 69.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.45 1.44 1.51 1.49 1.48 -1.35%
Adjusted Per Share Value based on latest NOSH - 78,181
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 66.35 62.70 57.99 58.91 58.49 58.33 58.10 9.22%
EPS 0.53 0.70 0.71 -2.09 0.83 0.35 0.23 74.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.509 0.5093 0.506 0.4979 0.5228 0.5149 0.5014 1.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.62 0.635 0.78 0.57 0.325 0.30 0.29 -
P/RPS 0.33 0.36 0.47 0.33 0.19 0.18 0.17 55.42%
P/EPS 41.15 32.07 38.24 -9.42 13.62 30.00 42.65 -2.35%
EY 2.43 3.12 2.62 -10.62 7.34 3.33 2.34 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.54 0.40 0.22 0.20 0.20 66.34%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 24/09/12 -
Price 0.635 0.62 0.60 0.62 0.345 0.28 0.31 -
P/RPS 0.34 0.35 0.36 0.36 0.20 0.17 0.18 52.62%
P/EPS 42.15 31.31 29.41 -10.25 14.46 28.00 45.59 -5.08%
EY 2.37 3.19 3.40 -9.76 6.92 3.57 2.19 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.41 0.43 0.23 0.19 0.21 63.51%

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