[KOMARK] YoY Annualized 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- 11.58%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Revenue 103,256 102,862 103,042 81,348 74,554 66,940 72,166 7.42%
PBT 1,576 1,716 6,136 2,304 1,908 5,654 3,156 -12.96%
Tax -350 -610 -4,064 -126 -240 -992 -396 -2.43%
NP 1,226 1,106 2,072 2,178 1,668 4,662 2,760 -14.97%
-
NP to SH 1,226 960 2,072 2,178 1,668 4,662 2,760 -14.97%
-
Tax Rate 22.21% 35.55% 66.23% 5.47% 12.58% 17.55% 12.55% -
Total Cost 102,030 101,756 100,970 79,170 72,886 62,278 69,406 8.00%
-
Net Worth 109,694 107,347 103,599 104,836 103,642 110,694 107,327 0.43%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Net Worth 109,694 107,347 103,599 104,836 103,642 110,694 107,327 0.43%
NOSH 80,657 81,323 81,574 81,268 80,970 80,103 80,232 0.10%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
NP Margin 1.19% 1.08% 2.01% 2.68% 2.24% 6.96% 3.82% -
ROE 1.12% 0.89% 2.00% 2.08% 1.61% 4.21% 2.57% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
RPS 128.02 126.48 126.32 100.10 92.08 83.57 89.95 7.30%
EPS 1.52 1.36 2.54 2.68 2.06 5.82 3.44 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.32 1.27 1.29 1.28 1.3819 1.3377 0.33%
Adjusted Per Share Value based on latest NOSH - 81,216
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
RPS 44.71 44.54 44.62 35.23 32.29 28.99 31.25 7.42%
EPS 0.53 0.42 0.90 0.94 0.72 2.02 1.20 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.475 0.4649 0.4486 0.454 0.4488 0.4794 0.4648 0.43%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/00 31/10/01 -
Price 0.34 0.36 0.54 0.83 0.79 1.09 0.93 -
P/RPS 0.27 0.28 0.43 0.83 0.86 1.30 1.03 -23.48%
P/EPS 22.37 30.50 21.26 30.97 38.35 18.73 27.03 -3.71%
EY 4.47 3.28 4.70 3.23 2.61 5.34 3.70 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.43 0.64 0.62 0.79 0.70 -18.60%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Date 22/12/06 23/12/05 31/12/04 30/12/03 27/12/02 21/12/00 27/12/01 -
Price 0.34 0.37 0.52 0.80 0.78 0.96 1.28 -
P/RPS 0.27 0.29 0.41 0.80 0.85 1.15 1.42 -28.23%
P/EPS 22.37 31.34 20.47 29.85 37.86 16.49 37.21 -9.67%
EY 4.47 3.19 4.88 3.35 2.64 6.06 2.69 10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.41 0.62 0.61 0.69 0.96 -23.58%

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