[KOMARK] QoQ Quarter Result on 31-Oct-2003 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 23.16%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 22,241 29,509 24,066 20,500 20,174 18,770 19,062 10.84%
PBT 1,014 -77 670 612 540 -976 238 163.04%
Tax -413 380 -27 -11 -52 94 -83 191.74%
NP 601 303 643 601 488 -882 155 147.01%
-
NP to SH 601 303 643 601 488 -882 155 147.01%
-
Tax Rate 40.73% - 4.03% 1.80% 9.63% - 34.87% -
Total Cost 21,640 29,206 23,423 19,899 19,686 19,652 18,907 9.42%
-
Net Worth 103,144 102,364 105,810 104,768 104,106 103,574 105,236 -1.33%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 103,144 102,364 105,810 104,768 104,106 103,574 105,236 -1.33%
NOSH 81,216 81,891 81,392 81,216 81,333 80,917 81,578 -0.29%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.70% 1.03% 2.67% 2.93% 2.42% -4.70% 0.81% -
ROE 0.58% 0.30% 0.61% 0.57% 0.47% -0.85% 0.15% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 27.38 36.03 29.57 25.24 24.80 23.20 23.37 11.14%
EPS 0.74 0.37 0.79 0.74 0.60 -1.09 0.19 147.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.30 1.29 1.28 1.28 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 81,216
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.63 12.78 10.42 8.88 8.74 8.13 8.25 10.87%
EPS 0.26 0.13 0.28 0.26 0.21 -0.38 0.07 140.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.4433 0.4582 0.4537 0.4508 0.4485 0.4557 -1.32%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.58 0.65 0.78 0.83 0.92 0.60 0.79 -
P/RPS 2.12 1.80 2.64 3.29 3.71 2.59 3.38 -26.74%
P/EPS 78.38 175.68 98.73 112.16 153.33 -55.05 415.79 -67.15%
EY 1.28 0.57 1.01 0.89 0.65 -1.82 0.24 205.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.60 0.64 0.72 0.47 0.61 -17.16%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 30/06/04 30/03/04 30/12/03 29/09/03 30/06/03 31/03/03 -
Price 0.57 0.58 0.74 0.80 0.80 0.93 0.62 -
P/RPS 2.08 1.61 2.50 3.17 3.23 4.01 2.65 -14.92%
P/EPS 77.03 156.76 93.67 108.11 133.33 -85.32 326.32 -61.83%
EY 1.30 0.64 1.07 0.93 0.75 -1.17 0.31 160.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.57 0.62 0.63 0.73 0.48 -4.21%

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