[KOMARK] QoQ Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
31-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 72.38%
YoY- -4.87%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 22,952 102,655 74,342 51,521 22,241 94,249 64,740 -49.94%
PBT 277 4,836 3,822 3,068 1,014 1,745 1,822 -71.54%
Tax -145 -3,597 -2,357 -2,032 -413 290 -90 37.47%
NP 132 1,239 1,465 1,036 601 2,035 1,732 -82.05%
-
NP to SH 59 1,239 1,465 1,036 601 2,035 1,732 -89.51%
-
Tax Rate 52.35% 74.38% 61.67% 66.23% 40.73% -16.62% 4.94% -
Total Cost 22,820 101,416 72,877 50,485 21,640 92,214 63,008 -49.22%
-
Net Worth 108,900 108,015 104,991 103,599 103,144 101,750 105,708 2.00%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 108,900 108,015 104,991 103,599 103,144 101,750 105,708 2.00%
NOSH 82,500 81,214 81,388 81,574 81,216 81,400 81,314 0.97%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 0.58% 1.21% 1.97% 2.01% 2.70% 2.16% 2.68% -
ROE 0.05% 1.15% 1.40% 1.00% 0.58% 2.00% 1.64% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 27.82 126.40 91.34 63.16 27.38 115.79 79.62 -50.42%
EPS 0.16 1.52 1.80 1.27 0.74 2.50 2.13 -82.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.29 1.27 1.27 1.25 1.30 1.02%
Adjusted Per Share Value based on latest NOSH - 80,555
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 9.94 44.45 32.19 22.31 9.63 40.81 28.04 -49.94%
EPS 0.03 0.54 0.63 0.45 0.26 0.88 0.75 -88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4716 0.4678 0.4547 0.4486 0.4467 0.4406 0.4578 2.00%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.39 0.43 0.53 0.54 0.58 0.65 0.78 -
P/RPS 1.40 0.34 0.58 0.85 2.12 0.56 0.98 26.87%
P/EPS 545.34 28.19 29.44 42.52 78.38 26.00 36.62 506.29%
EY 0.18 3.55 3.40 2.35 1.28 3.85 2.73 -83.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.41 0.43 0.46 0.52 0.60 -37.03%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/09/05 19/07/05 30/03/05 31/12/04 29/09/04 30/06/04 30/03/04 -
Price 0.35 0.47 0.47 0.52 0.57 0.58 0.74 -
P/RPS 1.26 0.37 0.51 0.82 2.08 0.50 0.93 22.46%
P/EPS 489.41 30.81 26.11 40.94 77.03 23.20 34.74 484.24%
EY 0.20 3.25 3.83 2.44 1.30 4.31 2.88 -83.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.36 0.41 0.45 0.46 0.57 -39.26%

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