[KOMARK] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 14.29%
YoY- 167.8%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 105,597 102,649 103,256 102,812 103,129 98,156 102,862 1.76%
PBT 2,063 1,428 1,576 1,004 1,546 1,642 1,716 13.10%
Tax -553 -400 -350 -372 -920 -768 -610 -6.34%
NP 1,510 1,028 1,226 632 626 874 1,106 23.13%
-
NP to SH 1,510 1,028 1,226 632 553 777 960 35.36%
-
Tax Rate 26.81% 28.01% 22.21% 37.05% 59.51% 46.77% 35.55% -
Total Cost 104,087 101,621 102,030 102,180 102,503 97,281 101,756 1.52%
-
Net Worth 110,840 110,028 109,694 106,649 108,127 109,333 107,347 2.16%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 110,840 110,028 109,694 106,649 108,127 109,333 107,347 2.16%
NOSH 80,319 80,312 80,657 78,999 81,298 80,987 81,323 -0.82%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 1.43% 1.00% 1.19% 0.61% 0.61% 0.89% 1.08% -
ROE 1.36% 0.93% 1.12% 0.59% 0.51% 0.71% 0.89% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 131.47 127.81 128.02 130.14 126.85 121.20 126.48 2.62%
EPS 1.88 1.28 1.52 0.80 0.77 1.08 1.36 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.36 1.35 1.33 1.35 1.32 3.01%
Adjusted Per Share Value based on latest NOSH - 78,999
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 45.73 44.45 44.71 44.52 44.66 42.51 44.54 1.77%
EPS 0.65 0.45 0.53 0.27 0.24 0.34 0.42 33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4765 0.475 0.4618 0.4682 0.4735 0.4649 2.15%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.40 0.39 0.34 0.34 0.37 0.36 0.36 -
P/RPS 0.30 0.31 0.27 0.26 0.29 0.30 0.28 4.72%
P/EPS 21.28 30.47 22.37 42.50 54.40 37.51 30.50 -21.38%
EY 4.70 3.28 4.47 2.35 1.84 2.67 3.28 27.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.25 0.25 0.28 0.27 0.27 4.89%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 22/12/06 28/09/06 29/06/06 30/03/06 23/12/05 -
Price 0.52 0.41 0.34 0.31 0.36 0.34 0.37 -
P/RPS 0.40 0.32 0.27 0.24 0.28 0.28 0.29 23.98%
P/EPS 27.66 32.03 22.37 38.75 52.93 35.42 31.34 -8.01%
EY 3.62 3.12 4.47 2.58 1.89 2.82 3.19 8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.25 0.23 0.27 0.25 0.28 22.64%

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