[KOMARK] YoY Cumulative Quarter Result on 31-Jan-2004 [#3]

Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 59.04%
YoY- 75.13%
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 76,987 73,617 74,342 64,740 56,339 49,811 48,546 7.98%
PBT 1,071 1,232 3,822 1,822 1,192 1,684 4,321 -20.73%
Tax -300 -576 -2,357 -90 -203 -247 -390 -4.27%
NP 771 656 1,465 1,732 989 1,437 3,931 -23.76%
-
NP to SH 771 583 1,465 1,732 989 1,437 3,931 -23.76%
-
Tax Rate 28.01% 46.75% 61.67% 4.94% 17.03% 14.67% 9.03% -
Total Cost 76,216 72,961 72,877 63,008 55,350 48,374 44,615 9.33%
-
Net Worth 110,028 109,333 104,991 105,708 104,574 107,024 110,212 -0.02%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 110,028 109,333 104,991 105,708 104,574 107,024 110,212 -0.02%
NOSH 80,312 80,987 81,388 81,314 81,065 80,730 80,061 0.05%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 1.00% 0.89% 1.97% 2.68% 1.76% 2.88% 8.10% -
ROE 0.70% 0.53% 1.40% 1.64% 0.95% 1.34% 3.57% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 95.86 90.90 91.34 79.62 69.50 61.70 60.64 7.92%
EPS 0.96 0.81 1.80 2.13 1.22 1.78 4.91 -23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.29 1.30 1.29 1.3257 1.3766 -0.08%
Adjusted Per Share Value based on latest NOSH - 81,392
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 33.34 31.88 32.19 28.04 24.40 21.57 21.02 7.98%
EPS 0.33 0.25 0.63 0.75 0.43 0.62 1.70 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4765 0.4735 0.4547 0.4578 0.4529 0.4635 0.4773 -0.02%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.39 0.36 0.53 0.78 0.79 1.27 1.09 -
P/RPS 0.41 0.40 0.58 0.98 1.14 2.06 1.80 -21.84%
P/EPS 40.63 50.01 29.44 36.62 64.75 71.35 22.20 10.59%
EY 2.46 2.00 3.40 2.73 1.54 1.40 4.50 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.41 0.60 0.61 0.96 0.79 -15.86%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 30/03/06 30/03/05 30/03/04 31/03/03 28/03/02 22/03/01 -
Price 0.41 0.34 0.47 0.74 0.62 1.18 0.80 -
P/RPS 0.43 0.37 0.51 0.93 0.89 1.91 1.32 -17.04%
P/EPS 42.71 47.23 26.11 34.74 50.82 66.29 16.29 17.41%
EY 2.34 2.12 3.83 2.88 1.97 1.51 6.14 -14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.36 0.57 0.48 0.89 0.58 -10.40%

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