[KOMARK] QoQ TTM Result on 2020-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 36,433 38,040 39,553 40,133 42,962 45,569 47,743 -16.42% QoQ % -4.22% -3.83% -1.45% -6.58% -5.72% -4.55% - Horiz. % 76.31% 79.68% 82.85% 84.06% 89.99% 95.45% 100.00%
PBT -10,163 -10,052 -10,452 -11,349 -9,723 -9,440 -10,964 -4.91% QoQ % -1.10% 3.83% 7.90% -16.72% -3.00% 13.90% - Horiz. % 92.69% 91.68% 95.33% 103.51% 88.68% 86.10% 100.00%
Tax 931 832 660 1,913 1,121 1,561 1,811 -35.70% QoQ % 11.90% 26.06% -65.50% 70.65% -28.19% -13.80% - Horiz. % 51.41% 45.94% 36.44% 105.63% 61.90% 86.20% 100.00%
NP -9,232 -9,220 -9,792 -9,436 -8,602 -7,879 -9,153 0.57% QoQ % -0.13% 5.84% -3.77% -9.70% -9.18% 13.92% - Horiz. % 100.86% 100.73% 106.98% 103.09% 93.98% 86.08% 100.00%
NP to SH -10,019 -10,229 -10,801 -10,445 -8,602 -7,879 -9,153 6.18% QoQ % 2.05% 5.30% -3.41% -21.43% -9.18% 13.92% - Horiz. % 109.46% 111.76% 118.01% 114.12% 93.98% 86.08% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 45,665 47,260 49,345 49,569 51,564 53,448 56,896 -13.58% QoQ % -3.37% -4.23% -0.45% -3.87% -3.52% -6.06% - Horiz. % 80.26% 83.06% 86.73% 87.12% 90.63% 93.94% 100.00%
Net Worth 53,452 55,508 49,386 49,386 53,150 54,565 54,262 -0.99% QoQ % -3.70% 12.40% 0.00% -7.08% -2.59% 0.56% - Horiz. % 98.51% 102.30% 91.01% 91.01% 97.95% 100.56% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 0 0 0 0 0 0 0 - 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 53,452 55,508 49,386 49,386 53,150 54,565 54,262 -0.99% QoQ % -3.70% 12.40% 0.00% -7.08% -2.59% 0.56% - Horiz. % 98.51% 102.30% 91.01% 91.01% 97.95% 100.56% 100.00%
NOSH 205,586 205,586 182,914 182,914 177,167 165,350 164,433 15.98% QoQ % 0.00% 12.40% 0.00% 3.24% 7.15% 0.56% - Horiz. % 125.03% 125.03% 111.24% 111.24% 107.74% 100.56% 100.00%
Ratio Analysis 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -25.34 % -24.24 % -24.76 % -23.51 % -20.02 % -17.29 % -19.17 % 20.34% QoQ % -4.54% 2.10% -5.32% -17.43% -15.79% 9.81% - Horiz. % 132.19% 126.45% 129.16% 122.64% 104.43% 90.19% 100.00%
ROE -18.74 % -18.43 % -21.87 % -21.15 % -16.18 % -14.44 % -16.87 % 7.23% QoQ % -1.68% 15.73% -3.40% -30.72% -12.05% 14.40% - Horiz. % 111.08% 109.25% 129.64% 125.37% 95.91% 85.60% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 17.72 18.50 21.62 21.94 24.25 27.56 29.03 -27.93% QoQ % -4.22% -14.43% -1.46% -9.53% -12.01% -5.06% - Horiz. % 61.04% 63.73% 74.47% 75.58% 83.53% 94.94% 100.00%
EPS -4.87 -4.98 -5.90 -5.71 -4.86 -4.77 -5.57 -8.53% QoQ % 2.21% 15.59% -3.33% -17.49% -1.89% 14.36% - Horiz. % 87.43% 89.41% 105.92% 102.51% 87.25% 85.64% 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 0.2600 0.2700 0.2700 0.2700 0.3000 0.3300 0.3300 -14.63% QoQ % -3.70% 0.00% 0.00% -10.00% -9.09% 0.00% - Horiz. % 78.79% 81.82% 81.82% 81.82% 90.91% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 13.63 14.23 14.80 15.02 16.07 17.05 17.86 -16.42% QoQ % -4.22% -3.85% -1.46% -6.53% -5.75% -4.54% - Horiz. % 76.32% 79.68% 82.87% 84.10% 89.98% 95.46% 100.00%
EPS -3.75 -3.83 -4.04 -3.91 -3.22 -2.95 -3.42 6.30% QoQ % 2.09% 5.20% -3.32% -21.43% -9.15% 13.74% - Horiz. % 109.65% 111.99% 118.13% 114.33% 94.15% 86.26% 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 0.2000 0.2077 0.1848 0.1848 0.1989 0.2042 0.2030 -0.98% QoQ % -3.71% 12.39% 0.00% -7.09% -2.60% 0.59% - Horiz. % 98.52% 102.32% 91.03% 91.03% 97.98% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.0300 0.5500 0.2000 0.2200 0.2700 0.2900 0.3300 -
P/RPS 5.81 2.97 0.92 1.00 1.11 1.05 1.14 194.69% QoQ % 95.62% 222.83% -8.00% -9.91% 5.71% -7.89% - Horiz. % 509.65% 260.53% 80.70% 87.72% 97.37% 92.11% 100.00%
P/EPS -21.14 -11.05 -3.39 -3.85 -5.56 -6.09 -5.93 132.47% QoQ % -91.31% -225.96% 11.95% 30.76% 8.70% -2.70% - Horiz. % 356.49% 186.34% 57.17% 64.92% 93.76% 102.70% 100.00%
EY -4.73 -9.05 -29.52 -25.96 -17.98 -16.43 -16.87 -57.00% QoQ % 47.73% 69.34% -13.71% -44.38% -9.43% 2.61% - Horiz. % 28.04% 53.65% 174.99% 153.88% 106.58% 97.39% 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 3.96 2.04 0.74 0.81 0.90 0.88 1.00 149.26% QoQ % 94.12% 175.68% -8.64% -10.00% 2.27% -12.00% - Horiz. % 396.00% 204.00% 74.00% 81.00% 90.00% 88.00% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 24/12/20 30/09/20 30/06/20 26/03/20 19/12/19 30/09/19 28/06/19 -
Price 0.9900 0.9650 0.4150 0.1850 0.2500 0.2850 0.2700 -
P/RPS 5.59 5.22 1.92 0.84 1.03 1.03 0.93 228.80% QoQ % 7.09% 171.87% 128.57% -18.45% 0.00% 10.75% - Horiz. % 601.08% 561.29% 206.45% 90.32% 110.75% 110.75% 100.00%
P/EPS -20.31 -19.39 -7.03 -3.24 -5.15 -5.98 -4.85 158.68% QoQ % -4.74% -175.82% -116.98% 37.09% 13.88% -23.30% - Horiz. % 418.76% 399.79% 144.95% 66.80% 106.19% 123.30% 100.00%
EY -4.92 -5.16 -14.23 -30.87 -19.42 -16.72 -20.62 -61.36% QoQ % 4.65% 63.74% 53.90% -58.96% -16.15% 18.91% - Horiz. % 23.86% 25.02% 69.01% 149.71% 94.18% 81.09% 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 3.81 3.57 1.54 0.69 0.83 0.86 0.82 177.15% QoQ % 6.72% 131.82% 123.19% -16.87% -3.49% 4.88% - Horiz. % 464.63% 435.37% 187.80% 84.15% 101.22% 104.88% 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
BurFinResults Q4 20.pdf 
