[KOMARK] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 113.27%
YoY- -52.84%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 34,742 33,946 33,809 33,540 32,734 29,201 31,557 6.62%
PBT -4,674 1,448 648 305 -406 311 576 -
Tax -1,588 -416 -382 -172 -596 -31 -57 820.86%
NP -6,262 1,032 266 133 -1,002 280 519 -
-
NP to SH -6,262 1,032 266 133 -1,002 280 519 -
-
Tax Rate - 28.73% 58.95% 56.39% - 9.97% 9.90% -
Total Cost 41,004 32,914 33,543 33,407 33,736 28,921 31,038 20.41%
-
Net Worth 78,181 120,800 120,103 115,788 118,047 119,200 118,970 -24.43%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 78,181 120,800 120,103 115,788 118,047 119,200 118,970 -24.43%
NOSH 78,181 80,000 80,606 78,235 79,761 80,000 79,846 -1.39%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -18.02% 3.04% 0.79% 0.40% -3.06% 0.96% 1.64% -
ROE -8.01% 0.85% 0.22% 0.11% -0.85% 0.23% 0.44% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 44.44 42.43 41.94 42.87 41.04 36.50 39.52 8.14%
EPS -7.84 1.29 0.33 0.17 -1.26 0.35 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.51 1.49 1.48 1.48 1.49 1.49 -23.36%
Adjusted Per Share Value based on latest NOSH - 78,235
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 15.04 14.70 14.64 14.52 14.18 12.65 13.67 6.58%
EPS -2.71 0.45 0.12 0.06 -0.43 0.12 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3386 0.5231 0.5201 0.5014 0.5112 0.5162 0.5152 -24.42%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.57 0.325 0.30 0.29 0.26 0.29 0.24 -
P/RPS 1.28 0.77 0.72 0.68 0.63 0.79 0.61 63.97%
P/EPS -7.12 25.19 90.91 170.59 -20.70 82.86 36.92 -
EY -14.05 3.97 1.10 0.59 -4.83 1.21 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.22 0.20 0.20 0.18 0.19 0.16 133.43%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 26/03/12 20/12/11 -
Price 0.62 0.345 0.28 0.31 0.28 0.28 0.31 -
P/RPS 1.40 0.81 0.67 0.72 0.68 0.77 0.78 47.74%
P/EPS -7.74 26.74 84.85 182.35 -22.29 80.00 47.69 -
EY -12.92 3.74 1.18 0.55 -4.49 1.25 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.23 0.19 0.21 0.19 0.19 0.21 105.93%

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