Highlights

[KOMARK] YoY Quarter Result on 2012-07-31 [#1]

Stock [KOMARK]: KOMARKCORP BHD
Announcement Date 24-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     113.27%    YoY -     -52.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 15,616 33,106 33,478 33,540 29,854 29,838 28,655 -9.62%
  YoY % -52.83% -1.11% -0.18% 12.35% 0.05% 4.13% -
  Horiz. % 54.50% 115.53% 116.83% 117.05% 104.18% 104.13% 100.00%
PBT 17 -573 611 305 349 716 275 -37.11%
  YoY % 102.97% -193.78% 100.33% -12.61% -51.26% 160.36% -
  Horiz. % 6.18% -208.36% 222.18% 110.91% 126.91% 260.36% 100.00%
Tax 1,266 -437 -200 -172 -67 -67 -97 -
  YoY % 389.70% -118.50% -16.28% -156.72% 0.00% 30.93% -
  Horiz. % -1,305.15% 450.52% 206.19% 177.32% 69.07% 69.07% 100.00%
NP 1,283 -1,010 411 133 282 649 178 38.96%
  YoY % 227.03% -345.74% 209.02% -52.84% -56.55% 264.61% -
  Horiz. % 720.79% -567.42% 230.90% 74.72% 158.43% 364.61% 100.00%
NP to SH 1,283 -1,010 411 133 282 649 178 38.96%
  YoY % 227.03% -345.74% 209.02% -52.84% -56.55% 264.61% -
  Horiz. % 720.79% -567.42% 230.90% 74.72% 158.43% 364.61% 100.00%
Tax Rate -7,447.06 % - % 32.73 % 56.39 % 19.20 % 9.36 % 35.27 % -
  YoY % 0.00% 0.00% -41.96% 193.70% 105.13% -73.46% -
  Horiz. % -21,114.43% 0.00% 92.80% 159.88% 54.44% 26.54% 100.00%
Total Cost 14,333 34,116 33,067 33,407 29,572 29,189 28,477 -10.81%
  YoY % -57.99% 3.17% -1.02% 12.97% 1.31% 2.50% -
  Horiz. % 50.33% 119.80% 116.12% 117.31% 103.85% 102.50% 100.00%
Net Worth 110,861 98,556 116,852 115,788 118,440 117,631 116,509 -0.82%
  YoY % 12.48% -15.66% 0.92% -2.24% 0.69% 0.96% -
  Horiz. % 95.15% 84.59% 100.30% 99.38% 101.66% 100.96% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 110,861 98,556 116,852 115,788 118,440 117,631 116,509 -0.82%
  YoY % 12.48% -15.66% 0.92% -2.24% 0.69% 0.96% -
  Horiz. % 95.15% 84.59% 100.30% 99.38% 101.66% 100.96% 100.00%
NOSH 124,563 81,451 80,588 78,235 80,571 81,124 80,909 7.45%
  YoY % 52.93% 1.07% 3.01% -2.90% -0.68% 0.27% -
  Horiz. % 153.95% 100.67% 99.60% 96.70% 99.58% 100.27% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 8.22 % -3.05 % 1.23 % 0.40 % 0.94 % 2.18 % 0.62 % 53.81%
  YoY % 369.51% -347.97% 207.50% -57.45% -56.88% 251.61% -
  Horiz. % 1,325.81% -491.94% 198.39% 64.52% 151.61% 351.61% 100.00%
ROE 1.16 % -1.02 % 0.35 % 0.11 % 0.24 % 0.55 % 0.15 % 40.60%
  YoY % 213.73% -391.43% 218.18% -54.17% -56.36% 266.67% -
  Horiz. % 773.33% -680.00% 233.33% 73.33% 160.00% 366.67% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 12.54 40.64 41.54 42.87 37.05 36.78 35.42 -15.88%
  YoY % -69.14% -2.17% -3.10% 15.71% 0.73% 3.84% -
  Horiz. % 35.40% 114.74% 117.28% 121.03% 104.60% 103.84% 100.00%
EPS 1.03 -1.24 0.51 0.17 0.35 0.80 0.22 29.33%
  YoY % 183.06% -343.14% 200.00% -51.43% -56.25% 263.64% -
  Horiz. % 468.18% -563.64% 231.82% 77.27% 159.09% 363.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 1.2100 1.4500 1.4800 1.4700 1.4500 1.4400 -7.70%
  YoY % -26.45% -16.55% -2.03% 0.68% 1.38% 0.69% -
  Horiz. % 61.81% 84.03% 100.69% 102.78% 102.08% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 5.84 12.39 12.53 12.55 11.17 11.16 10.72 -9.62%
  YoY % -52.87% -1.12% -0.16% 12.35% 0.09% 4.10% -
  Horiz. % 54.48% 115.58% 116.88% 117.07% 104.20% 104.10% 100.00%
EPS 0.48 -0.38 0.15 0.05 0.11 0.24 0.07 37.81%
  YoY % 226.32% -353.33% 200.00% -54.55% -54.17% 242.86% -
  Horiz. % 685.71% -542.86% 214.29% 71.43% 157.14% 342.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4148 0.3688 0.4372 0.4332 0.4432 0.4401 0.4359 -0.82%
  YoY % 12.47% -15.65% 0.92% -2.26% 0.70% 0.96% -
  Horiz. % 95.16% 84.61% 100.30% 99.38% 101.67% 100.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.4750 0.5800 0.7800 0.2900 0.2600 0.2600 0.2500 -
P/RPS 3.79 1.43 1.88 0.68 0.70 0.71 0.71 32.18%
  YoY % 165.03% -23.94% 176.47% -2.86% -1.41% 0.00% -
  Horiz. % 533.80% 201.41% 264.79% 95.77% 98.59% 100.00% 100.00%
P/EPS 46.12 -46.77 152.94 170.59 74.29 32.50 113.64 -13.95%
  YoY % 198.61% -130.58% -10.35% 129.63% 128.58% -71.40% -
  Horiz. % 40.58% -41.16% 134.58% 150.11% 65.37% 28.60% 100.00%
EY 2.17 -2.14 0.65 0.59 1.35 3.08 0.88 16.23%
  YoY % 201.40% -429.23% 10.17% -56.30% -56.17% 250.00% -
  Horiz. % 246.59% -243.18% 73.86% 67.05% 153.41% 350.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.48 0.54 0.20 0.18 0.18 0.17 20.86%
  YoY % 10.42% -11.11% 170.00% 11.11% 0.00% 5.88% -
  Horiz. % 311.76% 282.35% 317.65% 117.65% 105.88% 105.88% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 23/09/13 24/09/12 30/09/11 29/09/10 29/09/09 -
Price 0.3600 0.5650 0.6000 0.3100 0.2200 0.2400 0.2800 -
P/RPS 2.87 1.39 1.44 0.72 0.59 0.65 0.79 23.97%
  YoY % 106.47% -3.47% 100.00% 22.03% -9.23% -17.72% -
  Horiz. % 363.29% 175.95% 182.28% 91.14% 74.68% 82.28% 100.00%
P/EPS 34.95 -45.56 117.65 182.35 62.86 30.00 127.27 -19.37%
  YoY % 176.71% -138.73% -35.48% 190.09% 109.53% -76.43% -
  Horiz. % 27.46% -35.80% 92.44% 143.28% 49.39% 23.57% 100.00%
EY 2.86 -2.19 0.85 0.55 1.59 3.33 0.79 23.90%
  YoY % 230.59% -357.65% 54.55% -65.41% -52.25% 321.52% -
  Horiz. % 362.03% -277.22% 107.59% 69.62% 201.27% 421.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.47 0.41 0.21 0.15 0.17 0.19 13.20%
  YoY % -14.89% 14.63% 95.24% 40.00% -11.76% -10.53% -
  Horiz. % 210.53% 247.37% 215.79% 110.53% 78.95% 89.47% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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