[KOMARK] QoQ 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- 98.35%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 28,313 22,821 29,280 22,241 29,509 24,066 20,500 24.04%
PBT 1,014 754 2,054 1,014 -77 670 612 40.06%
Tax -1,240 -325 -1,619 -413 380 -27 -11 2240.29%
NP -226 429 435 601 303 643 601 -
-
NP to SH -226 429 435 601 303 643 601 -
-
Tax Rate 122.29% 43.10% 78.82% 40.73% - 4.03% 1.80% -
Total Cost 28,539 22,392 28,845 21,640 29,206 23,423 19,899 27.20%
-
Net Worth 80,746 104,416 102,305 103,144 102,364 105,810 104,768 -15.95%
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 80,746 104,416 102,305 103,144 102,364 105,810 104,768 -15.95%
NOSH 80,746 80,943 80,555 81,216 81,891 81,392 81,216 -0.38%
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 -0.80% 1.88% 1.49% 2.70% 1.03% 2.67% 2.93% -
ROE -0.28% 0.41% 0.43% 0.58% 0.30% 0.61% 0.57% -
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 35.06 28.19 36.35 27.38 36.03 29.57 25.24 24.51%
EPS -0.28 0.53 0.54 0.74 0.37 0.79 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.29 1.27 1.27 1.25 1.30 1.29 -15.62%
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 12.26 9.88 12.68 9.63 12.78 10.42 8.88 24.01%
EPS -0.10 0.19 0.19 0.26 0.13 0.28 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.4522 0.443 0.4467 0.4433 0.4582 0.4537 -15.94%
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 1.23 1.88 1.49 2.12 1.80 2.64 3.29 -48.13%
P/EPS -153.63 100.00 100.00 78.38 175.68 98.73 112.16 -
EY -0.65 1.00 1.00 1.28 0.57 1.01 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.43 0.46 0.52 0.60 0.64 -23.30%
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 1.34 1.67 1.43 2.08 1.61 2.50 3.17 -43.70%
P/EPS -167.92 88.68 96.30 77.03 156.76 93.67 108.11 -
EY -0.60 1.13 1.04 1.30 0.64 1.07 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.41 0.45 0.46 0.57 0.62 -16.87%

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