[KOMARK] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 144.2%
YoY- 1028.31%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 101,295 90,612 85,049 82,851 88,306 87,193 76,987 4.67%
PBT 2,401 1,236 1,827 2,207 333 2,044 1,071 14.38%
Tax -970 -155 -152 -334 -167 -548 -300 21.58%
NP 1,431 1,081 1,675 1,873 166 1,496 771 10.84%
-
NP to SH 1,431 1,081 1,675 1,873 166 1,496 771 10.84%
-
Tax Rate 40.40% 12.54% 8.32% 15.13% 50.15% 26.81% 28.01% -
Total Cost 99,864 89,531 83,374 80,978 88,140 85,697 76,216 4.60%
-
Net Worth 120,715 118,433 116,452 115,568 121,180 111,051 110,028 1.55%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 120,715 118,433 116,452 115,568 121,180 111,051 110,028 1.55%
NOSH 79,944 79,485 79,761 79,702 82,999 79,893 80,312 -0.07%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.41% 1.19% 1.97% 2.26% 0.19% 1.72% 1.00% -
ROE 1.19% 0.91% 1.44% 1.62% 0.14% 1.35% 0.70% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 126.71 114.00 106.63 103.95 106.39 109.14 95.86 4.75%
EPS 1.79 1.36 2.10 2.35 0.20 1.87 0.96 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.49 1.46 1.45 1.46 1.39 1.37 1.63%
Adjusted Per Share Value based on latest NOSH - 79,568
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 43.87 39.24 36.83 35.88 38.24 37.76 33.34 4.67%
EPS 0.62 0.47 0.73 0.81 0.07 0.65 0.33 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5228 0.5129 0.5043 0.5005 0.5248 0.4809 0.4765 1.55%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.325 0.29 0.26 0.34 0.15 0.27 0.39 -
P/RPS 0.26 0.25 0.24 0.33 0.14 0.25 0.41 -7.30%
P/EPS 18.16 21.32 12.38 14.47 75.00 14.42 40.63 -12.54%
EY 5.51 4.69 8.08 6.91 1.33 6.94 2.46 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.18 0.23 0.10 0.19 0.28 -3.93%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 26/03/12 29/03/11 30/03/10 26/03/09 26/03/08 30/03/07 -
Price 0.345 0.28 0.28 0.28 0.17 0.25 0.41 -
P/RPS 0.27 0.25 0.26 0.27 0.16 0.23 0.43 -7.45%
P/EPS 19.27 20.59 13.33 11.91 85.00 13.35 42.71 -12.41%
EY 5.19 4.86 7.50 8.39 1.18 7.49 2.34 14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.19 0.19 0.12 0.18 0.30 -4.32%

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