[KOMARK] YoY TTM Result on 30-Jun-2023

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023
Profit Trend
QoQ- 11.13%
YoY- 62.61%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
Revenue 21,629 24,438 29,231 33,899 43,831 40,741 26,674 -6.24%
PBT -40,685 -24,902 -8,453 -3,785 -8,788 -3,852 -6,916 72.44%
Tax 0 0 376 -507 -1,287 -964 -267 -
NP -40,685 -24,902 -8,077 -4,292 -10,075 -4,816 -7,183 70.44%
-
NP to SH -38,490 -23,850 -7,578 -3,976 -9,779 -4,474 -5,455 82.35%
-
Tax Rate - - - - - - - -
Total Cost 62,314 49,340 37,308 38,191 53,906 45,557 33,857 20.63%
-
Net Worth 226,300 312,707 405,851 69,281 115,469 98,148 45,434 63.83%
Dividend
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
Net Worth 226,300 312,707 405,851 69,281 115,469 98,148 45,434 63.83%
NOSH 230,921 230,921 230,921 1,154,613 577,356 577,356 267,261 -4.39%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
NP Margin -188.10% -101.90% -27.63% -12.66% -22.99% -11.82% -26.93% -
ROE -17.01% -7.63% -1.87% -5.74% -8.47% -4.56% -12.01% -
Per Share
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
RPS 4.01 3.91 4.11 5.87 7.59 7.06 9.98 -24.44%
EPS -7.14 -3.81 -1.06 -0.69 -1.69 -0.77 -2.04 46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.50 0.57 0.12 0.20 0.17 0.17 32.06%
Adjusted Per Share Value based on latest NOSH - 1,154,613
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
RPS 9.37 10.58 12.66 14.68 18.98 17.64 11.55 -6.22%
EPS -16.67 -10.33 -3.28 -1.72 -4.23 -1.94 -2.36 82.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.3542 1.7575 0.30 0.50 0.425 0.1968 63.82%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
Date 28/06/24 29/03/24 29/12/23 30/06/23 30/12/22 31/03/23 31/03/21 -
Price 0.155 0.155 0.18 0.055 0.055 0.08 0.32 -
P/RPS 3.86 3.97 4.38 0.94 0.72 1.13 3.21 5.83%
P/EPS -2.17 -4.06 -16.91 -7.99 -3.25 -10.32 -15.68 -45.56%
EY -46.09 -24.60 -5.91 -12.52 -30.80 -9.69 -6.38 83.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.32 0.46 0.28 0.47 1.88 -39.33%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/23 31/03/21 CAGR
Date 30/08/24 31/05/24 29/02/24 22/08/23 24/02/23 31/05/23 - -
Price 0.12 0.155 0.16 0.045 0.05 0.08 0.00 -
P/RPS 2.99 3.97 3.90 0.77 0.66 1.13 0.00 -
P/EPS -1.68 -4.06 -15.03 -6.53 -2.95 -10.32 0.00 -
EY -59.53 -24.60 -6.65 -15.30 -33.88 -9.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.28 0.38 0.25 0.47 0.00 -

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