[KOMARK] YoY TTM Result on 31-Oct-2002 [#2]

Announcement Date
27-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 3.79%
YoY--%
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
Revenue 102,565 105,096 78,506 66,201 63,901 66,896 31,701 -1.24%
PBT 2,626 3,661 414 -1,383 3,563 4,177 1,296 -0.74%
Tax -1,870 -1,679 -52 -140 -552 146 -140 -2.71%
NP 756 1,982 362 -1,523 3,011 4,323 1,156 0.45%
-
NP to SH 683 1,982 362 -1,523 3,011 4,323 1,156 0.56%
-
Tax Rate 71.21% 45.86% 12.56% - 15.49% -3.50% 10.80% -
Total Cost 101,809 103,114 78,144 67,724 60,890 62,573 30,545 -1.27%
-
Net Worth 108,964 102,305 104,768 103,701 110,413 107,530 5,402,100 4.23%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
Div - - - - 300 - - -
Div Payout % - - - - 9.99% - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
Net Worth 108,964 102,305 104,768 103,701 110,413 107,530 5,402,100 4.23%
NOSH 82,549 80,555 81,216 81,016 79,900 80,384 30,000 -1.07%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
NP Margin 0.74% 1.89% 0.46% -2.30% 4.71% 6.46% 3.65% -
ROE 0.63% 1.94% 0.35% -1.47% 2.73% 4.02% 0.02% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
RPS 124.25 130.46 96.66 81.71 79.98 83.22 105.67 -0.17%
EPS 0.83 2.46 0.45 -1.88 3.77 5.38 3.85 1.64%
DPS 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 1.32 1.27 1.29 1.28 1.3819 1.3377 180.07 5.36%
Adjusted Per Share Value based on latest NOSH - 81,016
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
RPS 44.42 45.51 34.00 28.67 27.67 28.97 13.73 -1.24%
EPS 0.30 0.86 0.16 -0.66 1.30 1.87 0.50 0.54%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.4719 0.443 0.4537 0.4491 0.4781 0.4657 23.3937 4.23%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/00 31/10/01 - -
Price 0.36 0.54 0.83 0.79 1.09 0.93 0.00 -
P/RPS 0.29 0.41 0.86 0.97 1.36 1.12 0.00 -100.00%
P/EPS 43.51 21.95 186.21 -42.02 28.92 17.29 0.00 -100.00%
EY 2.30 4.56 0.54 -2.38 3.46 5.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
P/NAPS 0.27 0.43 0.64 0.62 0.79 0.70 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/00 31/10/01 31/10/99 CAGR
Date 23/12/05 31/12/04 30/12/03 27/12/02 21/12/00 27/12/01 - -
Price 0.37 0.52 0.80 0.78 0.96 1.28 0.00 -
P/RPS 0.30 0.40 0.83 0.95 1.20 1.54 0.00 -100.00%
P/EPS 44.72 21.13 179.48 -41.49 25.47 23.80 0.00 -100.00%
EY 2.24 4.73 0.56 -2.41 3.93 4.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.28 0.41 0.62 0.61 0.69 0.96 0.00 -100.00%

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