[KOMARK] QoQ TTM 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- 5.55%
YoY- 798.74%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 102,655 103,851 105,096 96,316 94,249 83,510 78,506 19.59%
PBT 4,836 3,745 3,661 2,219 1,745 846 414 415.59%
Tax -3,597 -1,977 -1,679 -71 290 4 -52 1589.45%
NP 1,239 1,768 1,982 2,148 2,035 850 362 127.28%
-
NP to SH 1,239 1,768 1,982 2,148 2,035 850 362 127.28%
-
Tax Rate 74.38% 52.79% 45.86% 3.20% -16.62% -0.47% 12.56% -
Total Cost 101,416 102,083 103,114 94,168 92,214 82,660 78,144 18.99%
-
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 1.21% 1.70% 1.89% 2.23% 2.16% 1.02% 0.46% -
ROE 1.53% 1.69% 1.94% 2.08% 1.99% 0.80% 0.35% -
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 127.13 128.30 130.46 118.59 115.09 102.60 96.66 20.06%
EPS 1.53 2.18 2.46 2.64 2.48 1.04 0.45 126.27%
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 44.45 44.97 45.51 41.71 40.81 36.16 34.00 19.58%
EPS 0.54 0.77 0.86 0.93 0.88 0.37 0.16 125.16%
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 0.34 0.41 0.41 0.49 0.56 0.76 0.86 -46.16%
P/EPS 28.02 24.26 21.95 21.93 26.16 74.69 186.21 -71.74%
EY 3.57 4.12 4.56 4.56 3.82 1.34 0.54 252.65%
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 0.37 0.37 0.40 0.48 0.50 0.72 0.83 -41.67%
P/EPS 30.63 21.52 21.13 21.55 23.34 70.86 179.48 -69.26%
EY 3.26 4.65 4.73 4.64 4.28 1.41 0.56 223.95%
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