[KOMARK] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
26-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 34.96%
YoY- -35.46%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 67,349 33,540 123,346 90,612 61,411 29,854 112,968 -29.05%
PBT 953 305 830 1,236 925 349 2,900 -52.21%
Tax -554 -172 -751 -155 -124 -67 -785 -20.64%
NP 399 133 79 1,081 801 282 2,115 -66.93%
-
NP to SH 399 133 79 1,081 801 282 2,115 -66.93%
-
Tax Rate 58.13% 56.39% 90.48% 12.54% 13.41% 19.20% 27.07% -
Total Cost 66,950 33,407 123,267 89,531 60,610 29,572 110,853 -28.44%
-
Net Worth 118,902 115,788 124,977 118,433 119,349 118,440 116,429 1.40%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 118,902 115,788 124,977 118,433 119,349 118,440 116,429 1.40%
NOSH 79,800 78,235 84,444 79,485 80,100 80,571 79,746 0.04%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.59% 0.40% 0.06% 1.19% 1.30% 0.94% 1.87% -
ROE 0.34% 0.11% 0.06% 0.91% 0.67% 0.24% 1.82% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 84.40 42.87 146.07 114.00 76.67 37.05 141.66 -29.08%
EPS 0.50 0.17 0.10 1.36 1.00 0.35 2.65 -66.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.49 1.49 1.47 1.46 1.35%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 29.17 14.52 53.41 39.24 26.59 12.93 48.92 -29.04%
EPS 0.17 0.06 0.03 0.47 0.35 0.12 0.92 -67.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5149 0.5014 0.5412 0.5129 0.5168 0.5129 0.5042 1.40%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.30 0.29 0.26 0.29 0.24 0.26 0.29 -
P/RPS 0.36 0.68 0.18 0.25 0.31 0.70 0.20 47.70%
P/EPS 60.00 170.59 277.92 21.32 24.00 74.29 10.93 209.58%
EY 1.67 0.59 0.36 4.69 4.17 1.35 9.15 -67.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.18 0.19 0.16 0.18 0.20 0.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 30/09/11 29/06/11 -
Price 0.28 0.31 0.28 0.28 0.31 0.22 0.25 -
P/RPS 0.33 0.72 0.19 0.25 0.40 0.59 0.18 49.51%
P/EPS 56.00 182.35 299.30 20.59 31.00 62.86 9.43 226.16%
EY 1.79 0.55 0.33 4.86 3.23 1.59 10.61 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.19 0.19 0.21 0.15 0.17 7.66%

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