[KOMARK] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -70.47%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 102,655 74,342 51,521 22,241 94,249 64,740 40,674 85.47%
PBT 4,836 3,822 3,068 1,014 1,745 1,822 1,152 160.45%
Tax -3,597 -2,357 -2,032 -413 290 -90 -63 1386.40%
NP 1,239 1,465 1,036 601 2,035 1,732 1,089 8.99%
-
NP to SH 1,239 1,465 1,036 601 2,035 1,732 1,089 8.99%
-
Tax Rate 74.38% 61.67% 66.23% 40.73% -16.62% 4.94% 5.47% -
Total Cost 101,416 72,877 50,485 21,640 92,214 63,008 39,585 87.34%
-
Net Worth 108,015 104,991 103,599 103,144 101,750 105,708 104,836 2.01%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 108,015 104,991 103,599 103,144 101,750 105,708 104,836 2.01%
NOSH 81,214 81,388 81,574 81,216 81,400 81,314 81,268 -0.04%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.21% 1.97% 2.01% 2.70% 2.16% 2.68% 2.68% -
ROE 1.15% 1.40% 1.00% 0.58% 2.00% 1.64% 1.04% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 126.40 91.34 63.16 27.38 115.79 79.62 50.05 85.55%
EPS 1.52 1.80 1.27 0.74 2.50 2.13 1.34 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.27 1.27 1.25 1.30 1.29 2.05%
Adjusted Per Share Value based on latest NOSH - 81,216
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 44.45 32.19 22.31 9.63 40.81 28.04 17.61 85.48%
EPS 0.54 0.63 0.45 0.26 0.88 0.75 0.47 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4678 0.4547 0.4486 0.4467 0.4406 0.4578 0.454 2.01%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.43 0.53 0.54 0.58 0.65 0.78 0.83 -
P/RPS 0.34 0.58 0.85 2.12 0.56 0.98 1.66 -65.28%
P/EPS 28.19 29.44 42.52 78.38 26.00 36.62 61.94 -40.86%
EY 3.55 3.40 2.35 1.28 3.85 2.73 1.61 69.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.43 0.46 0.52 0.60 0.64 -37.03%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 19/07/05 30/03/05 31/12/04 29/09/04 30/06/04 30/03/04 30/12/03 -
Price 0.47 0.47 0.52 0.57 0.58 0.74 0.80 -
P/RPS 0.37 0.51 0.82 2.08 0.50 0.93 1.60 -62.35%
P/EPS 30.81 26.11 40.94 77.03 23.20 34.74 59.70 -35.68%
EY 3.25 3.83 2.44 1.30 4.31 2.88 1.68 55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.41 0.45 0.46 0.57 0.62 -31.71%

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