[KOMARK] QoQ Quarter Result on 31-Oct-2012 [#2]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
24-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 100.0%
YoY- -48.75%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 33,478 34,742 33,946 33,809 33,540 32,734 29,201 9.54%
PBT 611 -4,674 1,448 648 305 -406 311 56.92%
Tax -200 -1,588 -416 -382 -172 -596 -31 246.95%
NP 411 -6,262 1,032 266 133 -1,002 280 29.18%
-
NP to SH 411 -6,262 1,032 266 133 -1,002 280 29.18%
-
Tax Rate 32.73% - 28.73% 58.95% 56.39% - 9.97% -
Total Cost 33,067 41,004 32,914 33,543 33,407 33,736 28,921 9.35%
-
Net Worth 116,852 78,181 120,800 120,103 115,788 118,047 119,200 -1.31%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 116,852 78,181 120,800 120,103 115,788 118,047 119,200 -1.31%
NOSH 80,588 78,181 80,000 80,606 78,235 79,761 80,000 0.48%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 1.23% -18.02% 3.04% 0.79% 0.40% -3.06% 0.96% -
ROE 0.35% -8.01% 0.85% 0.22% 0.11% -0.85% 0.23% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 41.54 44.44 42.43 41.94 42.87 41.04 36.50 9.01%
EPS 0.51 -7.84 1.29 0.33 0.17 -1.26 0.35 28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.00 1.51 1.49 1.48 1.48 1.49 -1.79%
Adjusted Per Share Value based on latest NOSH - 80,606
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 14.50 15.04 14.70 14.64 14.52 14.18 12.65 9.53%
EPS 0.18 -2.71 0.45 0.12 0.06 -0.43 0.12 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.506 0.3386 0.5231 0.5201 0.5014 0.5112 0.5162 -1.32%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.78 0.57 0.325 0.30 0.29 0.26 0.29 -
P/RPS 1.88 1.28 0.77 0.72 0.68 0.63 0.79 78.34%
P/EPS 152.94 -7.12 25.19 90.91 170.59 -20.70 82.86 50.52%
EY 0.65 -14.05 3.97 1.10 0.59 -4.83 1.21 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.22 0.20 0.20 0.18 0.19 100.77%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 28/06/13 27/03/13 24/12/12 24/09/12 29/06/12 26/03/12 -
Price 0.60 0.62 0.345 0.28 0.31 0.28 0.28 -
P/RPS 1.44 1.40 0.81 0.67 0.72 0.68 0.77 51.84%
P/EPS 117.65 -7.74 26.74 84.85 182.35 -22.29 80.00 29.35%
EY 0.85 -12.92 3.74 1.18 0.55 -4.49 1.25 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.23 0.19 0.21 0.19 0.19 67.06%

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