[KOMARK] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 136.44%
YoY--%
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 75,109 56,339 37,277 18,606 65,007 49,811 36,083 63.24%
PBT 216 1,192 954 402 -759 1,684 1,578 -73.53%
Tax -109 -203 -120 -46 759 -247 -198 -32.90%
NP 107 989 834 356 0 1,437 1,380 -81.90%
-
NP to SH 107 989 834 356 -977 1,437 1,380 -81.90%
-
Tax Rate 50.46% 17.03% 12.58% 11.44% - 14.67% 12.55% -
Total Cost 75,002 55,350 36,443 18,250 65,007 48,374 34,703 67.39%
-
Net Worth 105,353 104,574 103,642 103,563 102,544 107,024 107,327 -1.23%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 105,353 104,574 103,642 103,563 102,544 107,024 107,327 -1.23%
NOSH 82,307 81,065 80,970 80,909 80,743 80,730 80,232 1.72%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 0.14% 1.76% 2.24% 1.91% 0.00% 2.88% 3.82% -
ROE 0.10% 0.95% 0.80% 0.34% -0.95% 1.34% 1.29% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 91.25 69.50 46.04 23.00 80.51 61.70 44.97 60.48%
EPS 0.13 1.22 1.03 0.44 -1.21 1.78 1.72 -82.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.28 1.28 1.27 1.3257 1.3377 -2.90%
Adjusted Per Share Value based on latest NOSH - 80,909
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 32.53 24.40 16.14 8.06 28.15 21.57 15.63 63.22%
EPS 0.05 0.43 0.36 0.15 -0.42 0.62 0.60 -81.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.4529 0.4488 0.4485 0.4441 0.4635 0.4648 -1.24%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.60 0.79 0.79 1.05 1.28 1.27 0.93 -
P/RPS 0.66 1.14 1.72 4.57 1.59 2.06 2.07 -53.42%
P/EPS 461.54 64.75 76.70 238.64 -105.79 71.35 54.07 319.31%
EY 0.22 1.54 1.30 0.42 -0.95 1.40 1.85 -75.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.62 0.82 1.01 0.96 0.70 -23.37%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 31/03/03 27/12/02 27/09/02 26/06/02 28/03/02 27/12/01 -
Price 0.93 0.62 0.78 0.88 1.10 1.18 1.28 -
P/RPS 1.02 0.89 1.69 3.83 1.37 1.91 2.85 -49.68%
P/EPS 715.38 50.82 75.73 200.00 -90.91 66.29 74.42 353.97%
EY 0.14 1.97 1.32 0.50 -1.10 1.51 1.34 -77.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.61 0.69 0.87 0.89 0.96 -16.73%

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