[KOMARK] QoQ Quarter Result on 31-Jan-2002 [#3]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -86.36%
YoY- -96.44%
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 18,671 18,606 15,196 13,728 17,129 18,954 15,737 12.03%
PBT 552 402 -2,443 106 470 1,108 1,105 -36.96%
Tax -74 -46 2,443 -49 -52 -146 238 -
NP 478 356 0 57 418 962 1,343 -49.68%
-
NP to SH 478 356 -2,414 57 418 962 1,343 -49.68%
-
Tax Rate 13.41% 11.44% - 46.23% 11.06% 13.18% -21.54% -
Total Cost 18,193 18,250 15,196 13,671 16,711 17,992 14,394 16.85%
-
Net Worth 103,701 103,563 102,878 107,949 107,530 109,066 108,135 -2.74%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 103,701 103,563 102,878 107,949 107,530 109,066 108,135 -2.74%
NOSH 81,016 80,909 81,006 81,428 80,384 80,166 79,940 0.89%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 2.56% 1.91% 0.00% 0.42% 2.44% 5.08% 8.53% -
ROE 0.46% 0.34% -2.35% 0.05% 0.39% 0.88% 1.24% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 23.05 23.00 18.76 16.86 21.31 23.64 19.69 11.04%
EPS 0.59 0.44 -2.98 0.07 0.52 1.20 1.68 -50.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.27 1.3257 1.3377 1.3605 1.3527 -3.60%
Adjusted Per Share Value based on latest NOSH - 81,428
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 8.09 8.06 6.58 5.94 7.42 8.21 6.81 12.13%
EPS 0.21 0.15 -1.05 0.02 0.18 0.42 0.58 -49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4491 0.4485 0.4455 0.4675 0.4657 0.4723 0.4683 -2.74%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.79 1.05 1.28 1.27 0.93 0.99 0.75 -
P/RPS 3.43 4.57 6.82 7.53 4.36 4.19 3.81 -6.74%
P/EPS 133.90 238.64 -42.95 1,814.29 178.85 82.50 44.64 107.57%
EY 0.75 0.42 -2.33 0.06 0.56 1.21 2.24 -51.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 1.01 0.96 0.70 0.73 0.55 8.29%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 27/12/02 27/09/02 26/06/02 28/03/02 27/12/01 25/09/01 29/06/01 -
Price 0.78 0.88 1.10 1.18 1.28 0.81 0.83 -
P/RPS 3.38 3.83 5.86 7.00 6.01 3.43 4.22 -13.71%
P/EPS 132.20 200.00 -36.91 1,685.71 246.15 67.50 49.40 92.40%
EY 0.76 0.50 -2.71 0.06 0.41 1.48 2.02 -47.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.87 0.89 0.96 0.60 0.61 0.00%

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