[KOMARK] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[KOMARK] KOMARKCORP BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 258.65%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 45,185 102,729 114,906 101,295 90,612 85,049 82,851 -9.60%
PBT 260 802 2,348 2,401 1,236 1,827 2,207 -29.97%
Tax 2,561 -1,290 -1,432 -970 -155 -152 -334 -
NP 2,821 -488 916 1,431 1,081 1,675 1,873 7.06%
-
NP to SH 2,821 -488 916 1,431 1,081 1,675 1,873 7.06%
-
Tax Rate -985.00% 160.85% 60.99% 40.40% 12.54% 8.32% 15.13% -
Total Cost 42,364 103,217 113,990 99,864 89,531 83,374 80,978 -10.23%
-
Net Worth 112,340 92,516 117,539 120,715 118,433 116,452 115,568 -0.47%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 112,340 92,516 117,539 120,715 118,433 116,452 115,568 -0.47%
NOSH 124,823 101,666 81,061 79,944 79,485 79,761 79,702 7.75%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.24% -0.48% 0.80% 1.41% 1.19% 1.97% 2.26% -
ROE 2.51% -0.53% 0.78% 1.19% 0.91% 1.44% 1.62% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 36.20 101.04 141.75 126.71 114.00 106.63 103.95 -16.11%
EPS 2.26 -0.48 1.13 1.79 1.36 2.10 2.35 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 1.45 1.51 1.49 1.46 1.45 -7.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.57 44.49 49.76 43.87 39.24 36.83 35.88 -9.60%
EPS 1.22 -0.21 0.40 0.62 0.47 0.73 0.81 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4006 0.509 0.5228 0.5129 0.5043 0.5005 -0.47%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.58 0.46 0.62 0.325 0.29 0.26 0.34 -
P/RPS 1.60 0.46 0.44 0.26 0.25 0.24 0.33 30.08%
P/EPS 25.66 -95.83 54.87 18.16 21.32 12.38 14.47 10.01%
EY 3.90 -1.04 1.82 5.51 4.69 8.08 6.91 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.43 0.22 0.19 0.18 0.23 18.58%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 26/03/15 27/03/14 27/03/13 26/03/12 29/03/11 30/03/10 -
Price 0.585 0.56 0.635 0.345 0.28 0.28 0.28 -
P/RPS 1.62 0.55 0.45 0.27 0.25 0.26 0.27 34.78%
P/EPS 25.88 -116.67 56.19 19.27 20.59 13.33 11.91 13.80%
EY 3.86 -0.86 1.78 5.19 4.86 7.50 8.39 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.44 0.23 0.19 0.19 0.19 22.73%

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