[KOMARK] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 713.56%
YoY- -53.67%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 25,703 103,129 73,617 51,431 22,952 102,655 74,342 -50.83%
PBT 251 1,546 1,232 858 277 4,836 3,822 -83.80%
Tax -93 -920 -576 -305 -145 -3,597 -2,357 -88.47%
NP 158 626 656 553 132 1,239 1,465 -77.43%
-
NP to SH 158 553 583 480 59 1,239 1,465 -77.43%
-
Tax Rate 37.05% 59.51% 46.75% 35.55% 52.35% 74.38% 61.67% -
Total Cost 25,545 102,503 72,961 50,878 22,820 101,416 72,877 -50.38%
-
Net Worth 106,649 108,127 109,333 107,347 108,900 108,015 104,991 1.05%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 106,649 108,127 109,333 107,347 108,900 108,015 104,991 1.05%
NOSH 78,999 81,298 80,987 81,323 82,500 81,214 81,388 -1.97%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.61% 0.61% 0.89% 1.08% 0.58% 1.21% 1.97% -
ROE 0.15% 0.51% 0.53% 0.45% 0.05% 1.15% 1.40% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 32.54 126.85 90.90 63.24 27.82 126.40 91.34 -49.84%
EPS 0.20 0.77 0.81 0.68 0.16 1.52 1.80 -76.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.35 1.32 1.32 1.33 1.29 3.08%
Adjusted Per Share Value based on latest NOSH - 82,549
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 8.35 33.51 23.92 16.71 7.46 33.36 24.16 -50.84%
EPS 0.05 0.18 0.19 0.16 0.02 0.40 0.48 -77.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3466 0.3514 0.3553 0.3488 0.3539 0.351 0.3412 1.05%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.34 0.37 0.36 0.36 0.39 0.43 0.53 -
P/RPS 1.05 0.29 0.40 0.57 1.40 0.34 0.58 48.70%
P/EPS 170.00 54.40 50.01 60.99 545.34 28.19 29.44 222.90%
EY 0.59 1.84 2.00 1.64 0.18 3.55 3.40 -68.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.27 0.27 0.30 0.32 0.41 -28.15%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 30/03/06 23/12/05 29/09/05 19/07/05 30/03/05 -
Price 0.31 0.36 0.34 0.37 0.35 0.47 0.47 -
P/RPS 0.95 0.28 0.37 0.59 1.26 0.37 0.51 51.56%
P/EPS 155.00 52.93 47.23 62.69 489.41 30.81 26.11 228.92%
EY 0.65 1.89 2.12 1.60 0.20 3.25 3.83 -69.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.25 0.28 0.27 0.35 0.36 -25.88%

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