[KOMARK] YoY Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -3.32%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 153,208 135,060 120,816 113,398 110,468 117,741 116,257 4.70%
PBT 3,130 3,201 1,648 2,436 2,942 444 2,725 2.33%
Tax -1,909 -1,293 -206 -202 -445 -222 -730 17.35%
NP 1,221 1,908 1,441 2,233 2,497 221 1,994 -7.84%
-
NP to SH 1,221 1,908 1,441 2,233 2,497 221 1,994 -7.84%
-
Tax Rate 60.99% 40.39% 12.50% 8.29% 15.13% 50.00% 26.79% -
Total Cost 151,986 133,152 119,374 111,165 107,970 117,520 114,262 4.86%
-
Net Worth 117,539 120,715 118,433 116,452 115,568 121,179 111,051 0.94%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 117,539 120,715 118,433 116,452 115,568 121,179 111,051 0.94%
NOSH 81,061 79,944 79,485 79,761 79,702 82,999 79,893 0.24%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 0.80% 1.41% 1.19% 1.97% 2.26% 0.19% 1.72% -
ROE 1.04% 1.58% 1.22% 1.92% 2.16% 0.18% 1.80% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 189.00 168.94 152.00 142.17 138.60 141.86 145.52 4.44%
EPS 1.51 2.39 1.81 2.80 3.13 0.27 2.49 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.51 1.49 1.46 1.45 1.46 1.39 0.70%
Adjusted Per Share Value based on latest NOSH - 79,846
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 66.35 58.49 52.32 49.11 47.84 50.99 50.35 4.70%
EPS 0.53 0.83 0.62 0.97 1.08 0.10 0.86 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.509 0.5228 0.5129 0.5043 0.5005 0.5248 0.4809 0.95%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.62 0.325 0.29 0.26 0.34 0.15 0.27 -
P/RPS 0.33 0.19 0.19 0.18 0.25 0.11 0.19 9.62%
P/EPS 41.15 13.62 15.99 9.29 10.85 56.25 10.81 24.93%
EY 2.43 7.34 6.25 10.77 9.22 1.78 9.25 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.19 0.18 0.23 0.10 0.19 14.56%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 27/03/13 26/03/12 29/03/11 30/03/10 26/03/09 26/03/08 -
Price 0.635 0.345 0.28 0.28 0.28 0.17 0.25 -
P/RPS 0.34 0.20 0.18 0.20 0.20 0.12 0.17 12.23%
P/EPS 42.15 14.46 15.44 10.00 8.94 63.75 10.01 27.04%
EY 2.37 6.92 6.48 10.00 11.19 1.57 9.99 -21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.23 0.19 0.19 0.19 0.12 0.18 16.04%

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