[KOMARK] QoQ Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 258.65%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 72,397 33,478 136,037 101,295 67,349 33,540 123,346 -29.82%
PBT 1,300 611 -2,273 2,401 953 305 830 34.75%
Tax -497 -200 -2,558 -970 -554 -172 -751 -24.00%
NP 803 411 -4,831 1,431 399 133 79 367.25%
-
NP to SH 803 411 -4,831 1,431 399 133 79 367.25%
-
Tax Rate 38.23% 32.73% - 40.40% 58.13% 56.39% 90.48% -
Total Cost 71,594 33,067 140,868 99,864 66,950 33,407 123,267 -30.31%
-
Net Worth 117,611 116,852 114,972 120,715 118,902 115,788 124,977 -3.95%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 117,611 116,852 114,972 120,715 118,902 115,788 124,977 -3.95%
NOSH 81,111 80,588 79,842 79,944 79,800 78,235 84,444 -2.64%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.11% 1.23% -3.55% 1.41% 0.59% 0.40% 0.06% -
ROE 0.68% 0.35% -4.20% 1.19% 0.34% 0.11% 0.06% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 89.26 41.54 170.38 126.71 84.40 42.87 146.07 -27.92%
EPS 0.99 0.51 -6.05 1.79 0.50 0.17 0.10 359.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.51 1.49 1.48 1.48 -1.35%
Adjusted Per Share Value based on latest NOSH - 80,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 31.35 14.50 58.91 43.87 29.17 14.52 53.41 -29.82%
EPS 0.35 0.18 -2.09 0.62 0.17 0.06 0.03 412.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5093 0.506 0.4979 0.5228 0.5149 0.5014 0.5412 -3.95%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.635 0.78 0.57 0.325 0.30 0.29 0.26 -
P/RPS 0.71 1.88 0.33 0.26 0.36 0.68 0.18 149.02%
P/EPS 64.14 152.94 -9.42 18.16 60.00 170.59 277.92 -62.27%
EY 1.56 0.65 -10.62 5.51 1.67 0.59 0.36 165.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.40 0.22 0.20 0.20 0.18 81.16%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 17/12/13 23/09/13 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 -
Price 0.62 0.60 0.62 0.345 0.28 0.31 0.28 -
P/RPS 0.69 1.44 0.36 0.27 0.33 0.72 0.19 135.70%
P/EPS 62.63 117.65 -10.25 19.27 56.00 182.35 299.30 -64.65%
EY 1.60 0.85 -9.76 5.19 1.79 0.55 0.33 185.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.23 0.19 0.21 0.19 72.11%

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