Highlights

[KOMARK] YoY Annualized Quarter Result on 2015-07-31 [#1]

Stock [KOMARK]: KOMARKCORP BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jul-2015  [#1]
Profit Trend QoQ -     140.15%    YoY -     227.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 49,468 63,140 72,812 62,464 132,424 133,912 134,160 -15.31%
  YoY % -21.65% -13.28% 16.57% -52.83% -1.11% -0.18% -
  Horiz. % 36.87% 47.06% 54.27% 46.56% 98.71% 99.82% 100.00%
PBT -13,656 216 -9,264 68 -2,292 2,444 1,220 -
  YoY % -6,422.22% 102.33% -13,723.53% 102.97% -193.78% 100.33% -
  Horiz. % -1,119.34% 17.70% -759.34% 5.57% -187.87% 200.33% 100.00%
Tax 0 -148 -19,804 5,064 -1,748 -800 -688 -
  YoY % 0.00% 99.25% -491.07% 389.70% -118.50% -16.28% -
  Horiz. % -0.00% 21.51% 2,878.49% -736.05% 254.07% 116.28% 100.00%
NP -13,656 68 -29,068 5,132 -4,040 1,644 532 -
  YoY % -20,182.35% 100.23% -666.41% 227.03% -345.74% 209.02% -
  Horiz. % -2,566.92% 12.78% -5,463.91% 964.66% -759.40% 309.02% 100.00%
NP to SH -13,656 68 -29,068 5,132 -4,040 1,644 532 -
  YoY % -20,182.35% 100.23% -666.41% 227.03% -345.74% 209.02% -
  Horiz. % -2,566.92% 12.78% -5,463.91% 964.66% -759.40% 309.02% 100.00%
Tax Rate - % 68.52 % - % -7,447.06 % - % 32.73 % 56.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -41.96% -
  Horiz. % 0.00% 121.51% 0.00% -13,206.35% 0.00% 58.04% 100.00%
Total Cost 63,124 63,072 101,880 57,332 136,464 132,268 133,628 -11.74%
  YoY % 0.08% -38.09% 77.70% -57.99% 3.17% -1.02% -
  Horiz. % 47.24% 47.20% 76.24% 42.90% 102.12% 98.98% 100.00%
Net Worth 56,083 73,465 98,460 110,861 98,556 116,852 115,788 -11.38%
  YoY % -23.66% -25.39% -11.19% 12.48% -15.66% 0.92% -
  Horiz. % 48.44% 63.45% 85.04% 95.74% 85.12% 100.92% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - 24,926 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 56,083 73,465 98,460 110,861 98,556 116,852 115,788 -11.38%
  YoY % -23.66% -25.39% -11.19% 12.48% -15.66% 0.92% -
  Horiz. % 48.44% 63.45% 85.04% 95.74% 85.12% 100.92% 100.00%
NOSH 155,786 122,442 124,633 124,563 81,451 80,588 78,235 12.16%
  YoY % 27.23% -1.76% 0.06% 52.93% 1.07% 3.01% -
  Horiz. % 199.13% 156.51% 159.31% 159.22% 104.11% 103.01% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -27.61 % 0.11 % -39.92 % 8.22 % -3.05 % 1.23 % 0.40 % -
  YoY % -25,200.00% 100.28% -585.64% 369.51% -347.97% 207.50% -
  Horiz. % -6,902.50% 27.50% -9,980.00% 2,055.00% -762.50% 307.50% 100.00%
ROE -24.35 % 0.09 % -29.52 % 4.63 % -4.10 % 1.41 % 0.46 % -
  YoY % -27,155.55% 100.30% -737.58% 212.93% -390.78% 206.52% -
  Horiz. % -5,293.48% 19.57% -6,417.39% 1,006.52% -891.30% 306.52% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 31.75 51.57 58.42 50.15 162.58 166.17 171.48 -24.49%
  YoY % -38.43% -11.73% 16.49% -69.15% -2.16% -3.10% -
  Horiz. % 18.52% 30.07% 34.07% 29.25% 94.81% 96.90% 100.00%
EPS -8.76 0.04 -23.32 4.12 -4.96 2.04 0.68 -
  YoY % -22,000.00% 100.17% -666.02% 183.06% -343.14% 200.00% -
  Horiz. % -1,288.24% 5.88% -3,429.41% 605.88% -729.41% 300.00% 100.00%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3600 0.6000 0.7900 0.8900 1.2100 1.4500 1.4800 -20.98%
  YoY % -40.00% -24.05% -11.24% -26.45% -16.55% -2.03% -
  Horiz. % 24.32% 40.54% 53.38% 60.14% 81.76% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 18.51 23.62 27.24 23.37 49.55 50.11 50.20 -15.31%
  YoY % -21.63% -13.29% 16.56% -52.84% -1.12% -0.18% -
  Horiz. % 36.87% 47.05% 54.26% 46.55% 98.71% 99.82% 100.00%
EPS -5.11 0.03 -10.88 1.92 -1.51 0.62 0.20 -
  YoY % -17,133.33% 100.28% -666.67% 227.15% -343.55% 210.00% -
  Horiz. % -2,555.00% 15.00% -5,440.00% 960.00% -755.00% 310.00% 100.00%
DPS 0.00 0.00 9.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2098 0.2749 0.3684 0.4148 0.3688 0.4372 0.4332 -11.38%
  YoY % -23.68% -25.38% -11.19% 12.47% -15.65% 0.92% -
  Horiz. % 48.43% 63.46% 85.04% 95.75% 85.13% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.1600 0.2500 0.3700 0.4750 0.5800 0.7800 0.2900 -
P/RPS 0.50 0.48 0.63 0.95 0.36 0.47 0.17 19.69%
  YoY % 4.17% -23.81% -33.68% 163.89% -23.40% 176.47% -
  Horiz. % 294.12% 282.35% 370.59% 558.82% 211.76% 276.47% 100.00%
P/EPS -1.83 450.16 -1.59 11.53 -11.69 38.24 42.65 -
  YoY % -100.41% 28,411.95% -113.79% 198.63% -130.57% -10.34% -
  Horiz. % -4.29% 1,055.47% -3.73% 27.03% -27.41% 89.66% 100.00%
EY -54.79 0.22 -63.03 8.67 -8.55 2.62 2.34 -
  YoY % -25,004.55% 100.35% -826.99% 201.40% -426.34% 11.97% -
  Horiz. % -2,341.45% 9.40% -2,693.59% 370.51% -365.38% 111.97% 100.00%
DY 0.00 0.00 54.05 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.44 0.42 0.47 0.53 0.48 0.54 0.20 14.04%
  YoY % 4.76% -10.64% -11.32% 10.42% -11.11% 170.00% -
  Horiz. % 220.00% 210.00% 235.00% 265.00% 240.00% 270.00% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 28/09/17 29/09/16 29/09/15 29/09/14 23/09/13 24/09/12 -
Price 0.1500 0.2500 0.3800 0.3600 0.5650 0.6000 0.3100 -
P/RPS 0.47 0.48 0.65 0.72 0.35 0.36 0.18 17.34%
  YoY % -2.08% -26.15% -9.72% 105.71% -2.78% 100.00% -
  Horiz. % 261.11% 266.67% 361.11% 400.00% 194.44% 200.00% 100.00%
P/EPS -1.71 450.16 -1.63 8.74 -11.39 29.41 45.59 -
  YoY % -100.38% 27,717.18% -118.65% 176.73% -138.73% -35.49% -
  Horiz. % -3.75% 987.41% -3.58% 19.17% -24.98% 64.51% 100.00%
EY -58.44 0.22 -61.38 11.44 -8.78 3.40 2.19 -
  YoY % -26,663.63% 100.36% -636.54% 230.30% -358.24% 55.25% -
  Horiz. % -2,668.49% 10.05% -2,802.74% 522.37% -400.91% 155.25% 100.00%
DY 0.00 0.00 52.63 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.42 0.42 0.48 0.40 0.47 0.41 0.21 12.24%
  YoY % 0.00% -12.50% 20.00% -14.89% 14.63% 95.24% -
  Horiz. % 200.00% 200.00% 228.57% 190.48% 223.81% 195.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS