[KOMARK] QoQ TTM Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 45,569 47,743 50,540 51,763 53,531 56,949 58,462 -15.34% QoQ % -4.55% -5.53% -2.36% -3.30% -6.00% -2.59% - Horiz. % 77.95% 81.67% 86.45% 88.54% 91.57% 97.41% 100.00%
PBT -9,440 -10,964 -20,308 -22,552 -24,230 -20,762 -13,687 -21.99% QoQ % 13.90% 46.01% 9.95% 6.93% -16.70% -51.69% - Horiz. % 68.97% 80.11% 148.37% 164.77% 177.03% 151.69% 100.00%
Tax 1,561 1,811 -350 -486 -714 -751 -818 - QoQ % -13.80% 617.43% 27.98% 31.93% 4.93% 8.19% - Horiz. % -190.83% -221.39% 42.79% 59.41% 87.29% 91.81% 100.00%
NP -7,879 -9,153 -20,658 -23,038 -24,944 -21,513 -14,505 -33.50% QoQ % 13.92% 55.69% 10.33% 7.64% -15.95% -48.31% - Horiz. % 54.32% 63.10% 142.42% 158.83% 171.97% 148.31% 100.00%
NP to SH -7,879 -9,153 -20,658 -23,038 -24,944 -21,513 -14,505 -33.50% QoQ % 13.92% 55.69% 10.33% 7.64% -15.95% -48.31% - Horiz. % 54.32% 63.10% 142.42% 158.83% 171.97% 148.31% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 53,448 56,896 71,198 74,801 78,475 78,462 72,967 -18.79% QoQ % -6.06% -20.09% -4.82% -4.68% 0.02% 7.53% - Horiz. % 73.25% 77.97% 97.58% 102.51% 107.55% 107.53% 100.00%
Net Worth 54,565 54,262 52,497 52,680 56,083 61,329 64,672 -10.74% QoQ % 0.56% 3.36% -0.35% -6.07% -8.55% -5.17% - Horiz. % 84.37% 83.90% 81.18% 81.46% 86.72% 94.83% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 54,565 54,262 52,497 52,680 56,083 61,329 64,672 -10.74% QoQ % 0.56% 3.36% -0.35% -6.07% -8.55% -5.17% - Horiz. % 84.37% 83.90% 81.18% 81.46% 86.72% 94.83% 100.00%
NOSH 165,350 164,433 154,405 154,943 155,786 161,394 161,680 1.51% QoQ % 0.56% 6.49% -0.35% -0.54% -3.47% -0.18% - Horiz. % 102.27% 101.70% 95.50% 95.83% 96.35% 99.82% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -17.29 % -19.17 % -40.87 % -44.51 % -46.60 % -37.78 % -24.81 % -21.45% QoQ % 9.81% 53.10% 8.18% 4.48% -23.35% -52.28% - Horiz. % 69.69% 77.27% 164.73% 179.40% 187.83% 152.28% 100.00%
ROE -14.44 % -16.87 % -39.35 % -43.73 % -44.48 % -35.08 % -22.43 % -25.50% QoQ % 14.40% 57.13% 10.02% 1.69% -26.80% -56.40% - Horiz. % 64.38% 75.21% 175.43% 194.96% 198.31% 156.40% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 27.56 29.03 32.73 33.41 34.36 35.29 36.16 -16.60% QoQ % -5.06% -11.30% -2.04% -2.76% -2.64% -2.41% - Horiz. % 76.22% 80.28% 90.51% 92.39% 95.02% 97.59% 100.00%
EPS -4.77 -5.57 -13.38 -14.87 -16.01 -13.33 -8.97 -34.44% QoQ % 14.36% 58.37% 10.02% 7.12% -20.11% -48.61% - Horiz. % 53.18% 62.10% 149.16% 165.77% 178.48% 148.61% 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 0.3300 0.3300 0.3400 0.3400 0.3600 0.3800 0.4000 -12.07% QoQ % 0.00% -2.94% 0.00% -5.56% -5.26% -5.00% - Horiz. % 82.50% 82.50% 85.00% 85.00% 90.00% 95.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 17.05 17.86 18.91 19.37 20.03 21.31 21.87 -15.33% QoQ % -4.54% -5.55% -2.37% -3.30% -6.01% -2.56% - Horiz. % 77.96% 81.66% 86.47% 88.57% 91.59% 97.44% 100.00%
EPS -2.95 -3.42 -7.73 -8.62 -9.33 -8.05 -5.43 -33.49% QoQ % 13.74% 55.76% 10.32% 7.61% -15.90% -48.25% - Horiz. % 54.33% 62.98% 142.36% 158.75% 171.82% 148.25% 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 0.2042 0.2030 0.1964 0.1971 0.2098 0.2295 0.2420 -10.73% QoQ % 0.59% 3.36% -0.36% -6.05% -8.58% -5.17% - Horiz. % 84.38% 83.88% 81.16% 81.45% 86.69% 94.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.2900 0.3300 0.1850 0.1450 0.1600 0.1750 0.2000 -
P/RPS 1.05 1.14 0.57 0.43 0.47 0.50 0.55 54.07% QoQ % -7.89% 100.00% 32.56% -8.51% -6.00% -9.09% - Horiz. % 190.91% 207.27% 103.64% 78.18% 85.45% 90.91% 100.00%
P/EPS -6.09 -5.93 -1.38 -0.98 -1.00 -1.31 -2.23 95.74% QoQ % -2.70% -329.71% -40.82% 2.00% 23.66% 41.26% - Horiz. % 273.09% 265.92% 61.88% 43.95% 44.84% 58.74% 100.00%
EY -16.43 -16.87 -72.32 -102.54 -100.07 -76.17 -44.86 -48.90% QoQ % 2.61% 76.67% 29.47% -2.47% -31.38% -69.79% - Horiz. % 36.63% 37.61% 161.21% 228.58% 223.07% 169.79% 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 0.88 1.00 0.54 0.43 0.44 0.46 0.50 45.92% QoQ % -12.00% 85.19% 25.58% -2.27% -4.35% -8.00% - Horiz. % 176.00% 200.00% 108.00% 86.00% 88.00% 92.00% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 28/06/19 26/03/19 13/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.2850 0.2700 0.2800 0.1350 0.1500 0.1700 0.1800 -
P/RPS 1.03 0.93 0.86 0.40 0.44 0.48 0.50 62.11% QoQ % 10.75% 8.14% 115.00% -9.09% -8.33% -4.00% - Horiz. % 206.00% 186.00% 172.00% 80.00% 88.00% 96.00% 100.00%
P/EPS -5.98 -4.85 -2.09 -0.91 -0.94 -1.28 -2.01 107.27% QoQ % -23.30% -132.06% -129.67% 3.19% 26.56% 36.32% - Horiz. % 297.51% 241.29% 103.98% 45.27% 46.77% 63.68% 100.00%
EY -16.72 -20.62 -47.78 -110.14 -106.74 -78.41 -49.84 -51.82% QoQ % 18.91% 56.84% 56.62% -3.19% -36.13% -57.32% - Horiz. % 33.55% 41.37% 95.87% 220.99% 214.17% 157.32% 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 0.86 0.82 0.82 0.40 0.42 0.45 0.45 54.18% QoQ % 4.88% 0.00% 105.00% -4.76% -6.67% 0.00% - Horiz. % 191.11% 182.22% 182.22% 88.89% 93.33% 100.00% 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 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
A1(2Q2019-Final).pdf 
