[KOMARK] QoQ Cumulative Quarter Result on 30-Apr-2012 [#4]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -92.69%
YoY- -96.26%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 101,295 67,349 33,540 123,346 90,612 61,411 29,854 124.96%
PBT 2,401 953 305 830 1,236 925 349 259.61%
Tax -970 -554 -172 -751 -155 -124 -67 489.22%
NP 1,431 399 133 79 1,081 801 282 193.84%
-
NP to SH 1,431 399 133 79 1,081 801 282 193.84%
-
Tax Rate 40.40% 58.13% 56.39% 90.48% 12.54% 13.41% 19.20% -
Total Cost 99,864 66,950 33,407 123,267 89,531 60,610 29,572 124.25%
-
Net Worth 120,715 118,902 115,788 124,977 118,433 119,349 118,440 1.27%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 120,715 118,902 115,788 124,977 118,433 119,349 118,440 1.27%
NOSH 79,944 79,800 78,235 84,444 79,485 80,100 80,571 -0.51%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.41% 0.59% 0.40% 0.06% 1.19% 1.30% 0.94% -
ROE 1.19% 0.34% 0.11% 0.06% 0.91% 0.67% 0.24% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 126.71 84.40 42.87 146.07 114.00 76.67 37.05 126.15%
EPS 1.79 0.50 0.17 0.10 1.36 1.00 0.35 195.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.48 1.48 1.49 1.49 1.47 1.79%
Adjusted Per Share Value based on latest NOSH - 79,761
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 43.87 29.17 14.52 53.41 39.24 26.59 12.93 124.95%
EPS 0.62 0.17 0.06 0.03 0.47 0.35 0.12 197.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5228 0.5149 0.5014 0.5412 0.5129 0.5168 0.5129 1.27%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.325 0.30 0.29 0.26 0.29 0.24 0.26 -
P/RPS 0.26 0.36 0.68 0.18 0.25 0.31 0.70 -48.17%
P/EPS 18.16 60.00 170.59 277.92 21.32 24.00 74.29 -60.73%
EY 5.51 1.67 0.59 0.36 4.69 4.17 1.35 154.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.20 0.18 0.19 0.16 0.18 14.24%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 30/09/11 -
Price 0.345 0.28 0.31 0.28 0.28 0.31 0.22 -
P/RPS 0.27 0.33 0.72 0.19 0.25 0.40 0.59 -40.47%
P/EPS 19.27 56.00 182.35 299.30 20.59 31.00 62.86 -54.37%
EY 5.19 1.79 0.55 0.33 4.86 3.23 1.59 119.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.21 0.19 0.19 0.21 0.15 32.79%

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