[KOMARK] YoY Cumulative 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- 123.16%
YoY- 30.58%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 CAGR
Revenue 51,628 51,431 51,521 40,674 37,277 33,470 36,083 7.42%
PBT 788 858 3,068 1,152 954 2,827 1,578 -12.96%
Tax -175 -305 -2,032 -63 -120 -496 -198 -2.43%
NP 613 553 1,036 1,089 834 2,331 1,380 -14.97%
-
NP to SH 613 480 1,036 1,089 834 2,331 1,380 -14.97%
-
Tax Rate 22.21% 35.55% 66.23% 5.47% 12.58% 17.55% 12.55% -
Total Cost 51,015 50,878 50,485 39,585 36,443 31,139 34,703 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 0.56% 0.45% 1.00% 1.04% 0.80% 2.11% 1.29% -
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 64.01 63.24 63.16 50.05 46.04 41.78 44.97 7.31%
EPS 0.76 0.68 1.27 1.34 1.03 2.91 1.72 -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 22.36 22.27 22.31 17.61 16.14 14.49 15.63 7.42%
EPS 0.27 0.21 0.45 0.47 0.36 1.01 0.60 -14.75%
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 0.53 0.57 0.85 1.66 1.72 2.61 2.07 -23.84%
P/EPS 44.74 60.99 42.52 61.94 76.70 37.46 54.07 -3.71%
EY 2.24 1.64 2.35 1.61 1.30 2.67 1.85 3.89%
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 0.53 0.59 0.82 1.60 1.69 2.30 2.85 -28.55%
P/EPS 44.74 62.69 40.94 59.70 75.73 32.99 74.42 -9.67%
EY 2.24 1.60 2.44 1.68 1.32 3.03 1.34 10.81%
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