[KOMARK] QoQ Annualized Quarter 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- 11.58%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 88,964 94,249 86,320 81,348 80,696 75,109 75,118 11.95%
PBT 4,056 1,745 2,429 2,304 2,160 216 1,589 86.88%
Tax -1,652 290 -120 -126 -208 -109 -270 234.89%
NP 2,404 2,035 2,309 2,178 1,952 107 1,318 49.33%
-
NP to SH 2,404 2,035 2,309 2,178 1,952 107 1,318 49.33%
-
Tax Rate 40.73% -16.62% 4.94% 5.47% 9.63% 50.46% 16.99% -
Total Cost 86,560 92,214 84,010 79,170 78,744 75,002 73,800 11.22%
-
Net Worth 103,144 101,750 105,708 104,836 104,106 105,353 104,574 -0.91%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 103,144 101,750 105,708 104,836 104,106 105,353 104,574 -0.91%
NOSH 81,216 81,400 81,314 81,268 81,333 82,307 81,065 0.12%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.70% 2.16% 2.68% 2.68% 2.42% 0.14% 1.76% -
ROE 2.33% 2.00% 2.18% 2.08% 1.88% 0.10% 1.26% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 109.54 115.79 106.16 100.10 99.22 91.25 92.66 11.81%
EPS 2.96 2.50 2.84 2.68 2.40 0.13 1.63 48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.30 1.29 1.28 1.28 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 81,216
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 38.53 40.81 37.38 35.23 34.95 32.53 32.53 11.95%
EPS 1.04 0.88 1.00 0.94 0.85 0.05 0.57 49.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4406 0.4578 0.454 0.4508 0.4562 0.4529 -0.91%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.58 0.65 0.78 0.83 0.92 0.60 0.79 -
P/RPS 0.53 0.56 0.73 0.83 0.93 0.66 0.85 -27.03%
P/EPS 19.59 26.00 27.46 30.97 38.33 461.54 48.57 -45.44%
EY 5.10 3.85 3.64 3.23 2.61 0.22 2.06 83.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.60 0.64 0.72 0.47 0.61 -17.16%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 30/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.57 0.58 0.74 0.80 0.80 0.93 0.62 -
P/RPS 0.52 0.50 0.70 0.80 0.81 1.02 0.67 -15.55%
P/EPS 19.26 23.20 26.06 29.85 33.33 715.38 38.11 -36.57%
EY 5.19 4.31 3.84 3.35 3.00 0.14 2.62 57.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.57 0.62 0.63 0.73 0.48 -4.21%

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