[KOMARK] YoY 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- 23.16%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
KOMARK's Result
KOMARK's Financial Summary
View:
Show?
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 25,925 28,479 29,280 20,500 18,671 16,348 17,129 8.63%
PBT 537 581 2,054 612 552 1,988 470 2.69%
Tax -82 -160 -1,619 -11 -74 -390 -52 9.53%
NP 455 421 435 601 478 1,598 418 1.70%
-
NP to SH 455 421 435 601 478 1,598 418 1.70%
-
Tax Rate 15.27% 27.54% 78.82% 1.80% 13.41% 19.62% 11.06% -
Total Cost 25,470 28,058 28,845 19,899 18,193 14,750 16,711 8.78%
-
Net Worth 108,561 108,964 102,305 104,768 103,701 110,413 107,530 0.19%
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 108,561 108,964 102,305 104,768 103,701 110,413 107,530 0.19%
NOSH 79,824 82,549 80,555 81,216 81,016 79,900 80,384 -0.13%
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 1.76% 1.48% 1.49% 2.93% 2.56% 9.77% 2.44% -
ROE 0.42% 0.39% 0.43% 0.57% 0.46% 1.45% 0.39% -
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 32.48 34.50 36.35 25.24 23.05 20.46 21.31 8.78%
EPS 0.57 0.51 0.54 0.74 0.59 2.00 0.52 1.85%
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 11.23 12.33 12.68 8.88 8.09 7.08 7.42 8.63%
EPS 0.20 0.18 0.19 0.26 0.21 0.69 0.18 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4701 0.4719 0.443 0.4537 0.4491 0.4781 0.4657 0.18%
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 1.05 1.04 1.49 3.29 3.43 5.33 4.36 -24.76%
P/EPS 59.65 70.59 100.00 112.16 133.90 54.50 178.85 -19.70%
EY 1.68 1.42 1.00 0.89 0.75 1.83 0.56 24.55%
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 1.05 1.07 1.43 3.17 3.38 4.69 6.01 -29.44%
P/EPS 59.65 72.55 96.30 108.11 132.20 48.00 246.15 -24.67%
EY 1.68 1.38 1.04 0.93 0.76 2.08 0.41 32.56%
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