[KOMARK] QoQ Quarter Result on 2015-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 16,389 14,351 15,218 15,616 36,704 36,170 33,453 -37.88% QoQ % 14.20% -5.70% -2.55% -57.45% 1.48% 8.12% - Horiz. % 48.99% 42.90% 45.49% 46.68% 109.72% 108.12% 100.00%
PBT 1,083 215 28 17 -11,921 1,196 179 232.40% QoQ % 403.72% 667.86% 64.71% 100.14% -1,096.74% 568.16% - Horiz. % 605.03% 120.11% 15.64% 9.50% -6,659.78% 668.16% 100.00%
Tax -1,991 24 1,271 1,266 -372 -388 -465 163.91% QoQ % -8,395.83% -98.11% 0.39% 440.32% 4.12% 16.56% - Horiz. % 428.17% -5.16% -273.33% -272.26% 80.00% 83.44% 100.00%
NP -908 239 1,299 1,283 -12,293 808 -286 116.17% QoQ % -479.92% -81.60% 1.25% 110.44% -1,621.41% 382.52% - Horiz. % 317.48% -83.57% -454.20% -448.60% 4,298.25% -282.52% 100.00%
NP to SH -908 239 1,299 1,283 -12,293 808 -286 116.17% QoQ % -479.92% -81.60% 1.25% 110.44% -1,621.41% 382.52% - Horiz. % 317.48% -83.57% -454.20% -448.60% 4,298.25% -282.52% 100.00%
Tax Rate 183.84 % -11.16 % -4,539.29 % -7,447.06 % - % 32.44 % 259.78 % -20.60% QoQ % 1,747.31% 99.75% 39.05% 0.00% 0.00% -87.51% - Horiz. % 70.77% -4.30% -1,747.36% -2,866.68% 0.00% 12.49% 100.00%
Total Cost 17,297 14,112 13,919 14,333 48,997 35,362 33,739 -35.97% QoQ % 22.57% 1.39% -2.89% -70.75% 38.56% 4.81% - Horiz. % 51.27% 41.83% 41.25% 42.48% 145.22% 104.81% 100.00%
Net Worth 110,857 113,210 114,911 110,861 90,628 93,073 98,874 7.93% QoQ % -2.08% -1.48% 3.65% 22.32% -2.63% -5.87% - Horiz. % 112.12% 114.50% 116.22% 112.12% 91.66% 94.13% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 110,857 113,210 114,911 110,861 90,628 93,073 98,874 7.93% QoQ % -2.08% -1.48% 3.65% 22.32% -2.63% -5.87% - Horiz. % 112.12% 114.50% 116.22% 112.12% 91.66% 94.13% 100.00%
NOSH 124,558 125,789 124,903 124,563 101,829 102,278 81,714 32.48% QoQ % -0.98% 0.71% 0.27% 22.32% -0.44% 25.17% - Horiz. % 152.43% 153.94% 152.85% 152.44% 124.62% 125.17% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -5.54 % 1.67 % 8.54 % 8.22 % -33.49 % 2.23 % -0.85 % 249.32% QoQ % -431.74% -80.44% 3.89% 124.54% -1,601.79% 362.35% - Horiz. % 651.76% -196.47% -1,004.71% -967.06% 3,940.00% -262.35% 100.00%
ROE -0.82 % 0.21 % 1.13 % 1.16 % -13.56 % 0.87 % -0.29 % 100.09% QoQ % -490.48% -81.42% -2.59% 108.55% -1,658.62% 400.00% - Horiz. % 282.76% -72.41% -389.66% -400.00% 4,675.86% -300.00% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 13.16 11.41 12.18 12.54 36.04 35.36 40.94 -53.11% QoQ % 15.34% -6.32% -2.87% -65.21% 1.92% -13.63% - Horiz. % 32.14% 27.87% 29.75% 30.63% 88.03% 86.37% 100.00%
EPS -0.73 0.19 1.04 1.03 -12.07 0.79 -0.35 63.32% QoQ % -484.21% -81.73% 0.97% 108.53% -1,627.85% 325.71% - Horiz. % 208.57% -54.29% -297.14% -294.29% 3,448.57% -225.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8900 0.9000 0.9200 0.8900 0.8900 0.9100 1.2100 -18.53% QoQ % -1.11% -2.17% 3.37% 0.00% -2.20% -24.79% - Horiz. % 73.55% 74.38% 76.03% 73.55% 73.55% 75.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 6.13 5.37 5.69 5.84 13.73 13.53 12.52 -37.91% QoQ % 14.15% -5.62% -2.57% -57.47% 1.48% 8.07% - Horiz. % 48.96% 42.89% 45.45% 46.65% 109.66% 108.07% 100.00%
EPS -0.34 0.09 0.49 0.48 -4.60 0.30 -0.11 112.34% QoQ % -477.78% -81.63% 2.08% 110.43% -1,633.33% 372.73% - Horiz. % 309.09% -81.82% -445.45% -436.36% 4,181.82% -272.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4148 0.4236 0.4300 0.4148 0.3391 0.3482 0.3700 7.92% QoQ % -2.08% -1.49% 3.66% 22.32% -2.61% -5.89% - Horiz. % 112.11% 114.49% 116.22% 112.11% 91.65% 94.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.5450 0.5800 0.6100 0.4750 0.5100 0.4600 0.5650 -
P/RPS 4.14 5.08 5.01 3.79 1.41 1.30 1.38 108.15% QoQ % -18.50% 1.40% 32.19% 168.79% 8.46% -5.80% - Horiz. % 300.00% 368.12% 363.04% 274.64% 102.17% 94.20% 100.00%
P/EPS -74.76 305.26 58.65 46.12 -4.22 58.23 -161.43 -40.17% QoQ % -124.49% 420.48% 27.17% 1,192.89% -107.25% 136.07% - Horiz. % 46.31% -189.10% -36.33% -28.57% 2.61% -36.07% 100.00%
EY -1.34 0.33 1.70 2.17 -23.67 1.72 -0.62 67.24% QoQ % -506.06% -80.59% -21.66% 109.17% -1,476.16% 377.42% - Horiz. % 216.13% -53.23% -274.19% -350.00% 3,817.74% -277.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.61 0.64 0.66 0.53 0.57 0.51 0.47 19.00% QoQ % -4.69% -3.03% 24.53% -7.02% 11.76% 8.51% - Horiz. % 129.79% 136.17% 140.43% 112.77% 121.28% 108.51% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 24/03/16 22/12/15 29/09/15 30/06/15 26/03/15 31/12/14 -
Price 0.4000 0.5850 0.5750 0.3600 0.4200 0.5600 0.4000 -
P/RPS 3.04 5.13 4.72 2.87 1.17 1.58 0.98 112.85% QoQ % -40.74% 8.69% 64.46% 145.30% -25.95% 61.22% - Horiz. % 310.20% 523.47% 481.63% 292.86% 119.39% 161.22% 100.00%
P/EPS -54.87 307.89 55.29 34.95 -3.48 70.89 -114.29 -38.71% QoQ % -117.82% 456.86% 58.20% 1,104.31% -104.91% 162.03% - Horiz. % 48.01% -269.39% -48.38% -30.58% 3.04% -62.03% 100.00%
EY -1.82 0.32 1.81 2.86 -28.74 1.41 -0.87 63.64% QoQ % -668.75% -82.32% -36.71% 109.95% -2,138.30% 262.07% - Horiz. % 209.20% -36.78% -208.05% -328.74% 3,303.45% -162.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.45 0.65 0.63 0.40 0.47 0.62 0.33 22.99% QoQ % -30.77% 3.17% 57.50% -14.89% -24.19% 87.88% - Horiz. % 136.36% 196.97% 190.91% 121.21% 142.42% 187.88% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Bursa FinReport-1Q2016 (Final).pdf 
