[KOMARK] QoQ TTM Result on 31-Jan-2004 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 134.81%
YoY- 159.65%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 105,096 96,316 94,249 83,510 78,506 76,677 75,109 24.97%
PBT 3,661 2,219 1,745 846 414 354 216 554.19%
Tax -1,679 -71 290 4 -52 -115 -109 513.97%
NP 1,982 2,148 2,035 850 362 239 107 593.91%
-
NP to SH 1,982 2,148 2,035 850 362 239 107 593.91%
-
Tax Rate 45.86% 3.20% -16.62% -0.47% 12.56% 32.49% 50.46% -
Total Cost 103,114 94,168 92,214 82,660 78,144 76,438 75,002 23.52%
-
Net Worth 102,305 103,144 102,364 105,810 104,768 104,106 103,574 -0.81%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 102,305 103,144 102,364 105,810 104,768 104,106 103,574 -0.81%
NOSH 80,555 81,216 81,891 81,392 81,216 81,333 80,917 -0.29%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.89% 2.23% 2.16% 1.02% 0.46% 0.31% 0.14% -
ROE 1.94% 2.08% 1.99% 0.80% 0.35% 0.23% 0.10% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 130.46 118.59 115.09 102.60 96.66 94.28 92.82 25.34%
EPS 2.46 2.64 2.48 1.04 0.45 0.29 0.13 603.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.25 1.30 1.29 1.28 1.28 -0.51%
Adjusted Per Share Value based on latest NOSH - 81,392
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 45.51 41.71 40.81 36.16 34.00 33.20 32.53 24.96%
EPS 0.86 0.93 0.88 0.37 0.16 0.10 0.05 560.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.443 0.4467 0.4433 0.4582 0.4537 0.4508 0.4485 -0.81%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.54 0.58 0.65 0.78 0.83 0.92 0.60 -
P/RPS 0.41 0.49 0.56 0.76 0.86 0.98 0.65 -26.34%
P/EPS 21.95 21.93 26.16 74.69 186.21 313.08 453.74 -86.60%
EY 4.56 4.56 3.82 1.34 0.54 0.32 0.22 647.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.52 0.60 0.64 0.72 0.47 -5.73%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 31/12/04 29/09/04 30/06/04 30/03/04 30/12/03 29/09/03 30/06/03 -
Price 0.52 0.57 0.58 0.74 0.80 0.80 0.93 -
P/RPS 0.40 0.48 0.50 0.72 0.83 0.85 1.00 -45.56%
P/EPS 21.13 21.55 23.34 70.86 179.48 272.25 703.30 -90.23%
EY 4.73 4.64 4.28 1.41 0.56 0.37 0.14 934.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.46 0.57 0.62 0.63 0.73 -31.80%

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