[KOMARK] YoY Annualized Quarter Result on 2018-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 34,720 40,772 49,468 63,140 72,812 62,464 132,424 -19.98% YoY % -14.84% -17.58% -21.65% -13.28% 16.57% -52.83% - Horiz. % 26.22% 30.79% 37.36% 47.68% 54.98% 47.17% 100.00%
PBT -5,960 -7,560 -13,656 216 -9,264 68 -2,292 17.25% YoY % 21.16% 44.64% -6,422.22% 102.33% -13,723.53% 102.97% - Horiz. % 260.03% 329.84% 595.81% -9.42% 404.19% -2.97% 100.00%
Tax -312 -1,000 0 -148 -19,804 5,064 -1,748 -24.94% YoY % 68.80% 0.00% 0.00% 99.25% -491.07% 389.70% - Horiz. % 17.85% 57.21% -0.00% 8.47% 1,132.95% -289.70% 100.00%
NP -6,272 -8,560 -13,656 68 -29,068 5,132 -4,040 7.60% YoY % 26.73% 37.32% -20,182.35% 100.23% -666.41% 227.03% - Horiz. % 155.25% 211.88% 338.02% -1.68% 719.50% -127.03% 100.00%
NP to SH -6,272 -8,560 -13,656 68 -29,068 5,132 -4,040 7.60% YoY % 26.73% 37.32% -20,182.35% 100.23% -666.41% 227.03% - Horiz. % 155.25% 211.88% 338.02% -1.68% 719.50% -127.03% 100.00%
Tax Rate - % - % - % 68.52 % - % -7,447.06 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -0.92% 0.00% 100.00% -
Total Cost 40,992 49,332 63,124 63,072 101,880 57,332 136,464 -18.15% YoY % -16.91% -21.85% 0.08% -38.09% 77.70% -57.99% - Horiz. % 30.04% 36.15% 46.26% 46.22% 74.66% 42.01% 100.00%
Net Worth 55,508 54,565 56,083 73,465 98,460 110,861 98,556 -9.12% YoY % 1.73% -2.71% -23.66% -25.39% -11.19% 12.48% - Horiz. % 56.32% 55.36% 56.90% 74.54% 99.90% 112.48% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - 24,926 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 55,508 54,565 56,083 73,465 98,460 110,861 98,556 -9.12% YoY % 1.73% -2.71% -23.66% -25.39% -11.19% 12.48% - Horiz. % 56.32% 55.36% 56.90% 74.54% 99.90% 112.48% 100.00%
NOSH 205,586 165,350 155,786 122,442 124,633 124,563 81,451 16.67% YoY % 24.33% 6.14% 27.23% -1.76% 0.06% 52.93% - Horiz. % 252.40% 203.00% 191.26% 150.33% 153.02% 152.93% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -18.06 % -20.99 % -27.61 % 0.11 % -39.92 % 8.22 % -3.05 % 34.47% YoY % 13.96% 23.98% -25,200.00% 100.28% -585.64% 369.51% - Horiz. % 592.13% 688.20% 905.25% -3.61% 1,308.85% -269.51% 100.00%
ROE -11.30 % -15.69 % -24.35 % 0.09 % -29.52 % 4.63 % -4.10 % 18.39% YoY % 27.98% 35.56% -27,155.55% 100.30% -737.58% 212.93% - Horiz. % 275.61% 382.68% 593.90% -2.20% 720.00% -112.93% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 16.89 24.66 31.75 51.57 58.42 50.15 162.58 -31.41% YoY % -31.51% -22.33% -38.43% -11.73% 16.49% -69.15% - Horiz. % 10.39% 15.17% 19.53% 31.72% 35.93% 30.85% 100.00%
EPS -3.04 -5.16 -8.76 0.04 -23.32 4.12 -4.96 -7.83% YoY % 41.09% 41.10% -22,000.00% 100.17% -666.02% 183.06% - Horiz. % 61.29% 104.03% 176.61% -0.81% 470.16% -83.06% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2700 0.3300 0.3600 0.6000 0.7900 0.8900 1.2100 -22.10% YoY % -18.18% -8.33% -40.00% -24.05% -11.24% -26.45% - Horiz. % 22.31% 27.27% 29.75% 49.59% 65.29% 73.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 12.99 15.26 18.51 23.62 27.24 23.37 49.55 -19.98% YoY % -14.88% -17.56% -21.63% -13.29% 16.56% -52.84% - Horiz. % 26.22% 30.80% 37.36% 47.67% 54.97% 47.16% 100.00%
EPS -2.35 -3.20 -5.11 0.03 -10.88 1.92 -1.51 7.64% YoY % 26.56% 37.38% -17,133.33% 100.28% -666.67% 227.15% - Horiz. % 155.63% 211.92% 338.41% -1.99% 720.53% -127.15% 100.00%
DPS 0.00 0.00 0.00 0.00 9.33 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2077 0.2042 0.2098 0.2749 0.3684 0.4148 0.3688 -9.12% YoY % 1.71% -2.67% -23.68% -25.38% -11.19% 12.47% - Horiz. % 56.32% 55.37% 56.89% 74.54% 99.89% 112.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.5500 0.2900 0.1600 0.2500 0.3700 0.4750 0.5800 -
P/RPS 3.26 1.18 0.50 0.48 0.63 0.95 0.36 44.32% YoY % 176.27% 136.00% 4.17% -23.81% -33.68% 163.89% - Horiz. % 905.56% 327.78% 138.89% 133.33% 175.00% 263.89% 100.00%
P/EPS -18.03 -5.60 -1.83 450.16 -1.59 11.53 -11.69 7.48% YoY % -221.96% -206.01% -100.41% 28,411.95% -113.79% 198.63% - Horiz. % 154.23% 47.90% 15.65% -3,850.81% 13.60% -98.63% 100.00%
EY -5.55 -17.85 -54.79 0.22 -63.03 8.67 -8.55 -6.94% YoY % 68.91% 67.42% -25,004.55% 100.35% -826.99% 201.40% - Horiz. % 64.91% 208.77% 640.82% -2.57% 737.19% -101.40% 100.00%
DY 0.00 0.00 0.00 0.00 54.05 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.04 0.88 0.44 0.42 0.47 0.53 0.48 27.24% YoY % 131.82% 100.00% 4.76% -10.64% -11.32% 10.42% - Horiz. % 425.00% 183.33% 91.67% 87.50% 97.92% 110.42% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/20 30/09/19 28/09/18 28/09/17 29/09/16 29/09/15 29/09/14 -
Price 0.9650 0.2850 0.1500 0.2500 0.3800 0.3600 0.5650 -
P/RPS 5.71 1.16 0.47 0.48 0.65 0.72 0.35 59.19% YoY % 392.24% 146.81% -2.08% -26.15% -9.72% 105.71% - Horiz. % 1,631.43% 331.43% 134.29% 137.14% 185.71% 205.71% 100.00%
P/EPS -31.63 -5.51 -1.71 450.16 -1.63 8.74 -11.39 18.54% YoY % -474.05% -222.22% -100.38% 27,717.18% -118.65% 176.73% - Horiz. % 277.70% 48.38% 15.01% -3,952.24% 14.31% -76.73% 100.00%
EY -3.16 -18.16 -58.44 0.22 -61.38 11.44 -8.78 -15.65% YoY % 82.60% 68.93% -26,663.63% 100.36% -636.54% 230.30% - Horiz. % 35.99% 206.83% 665.60% -2.51% 699.09% -130.30% 100.00%
DY 0.00 0.00 0.00 0.00 52.63 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.57 0.86 0.42 0.42 0.48 0.40 0.47 40.16% YoY % 315.12% 104.76% 0.00% -12.50% 20.00% -14.89% - Horiz. % 759.57% 182.98% 89.36% 89.36% 102.13% 85.11% 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 (1Q2019 - Final).pdf 
