[KOMARK] YoY Quarter Result on 2013-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 18,203 15,616 33,106 33,478 33,540 29,854 29,838 -7.90% YoY % 16.57% -52.83% -1.11% -0.18% 12.35% 0.05% - Horiz. % 61.01% 52.34% 110.95% 112.20% 112.41% 100.05% 100.00%
PBT -2,316 17 -573 611 305 349 716 - YoY % -13,723.53% 102.97% -193.78% 100.33% -12.61% -51.26% - Horiz. % -323.46% 2.37% -80.03% 85.34% 42.60% 48.74% 100.00%
Tax -4,951 1,266 -437 -200 -172 -67 -67 104.72% YoY % -491.07% 389.70% -118.50% -16.28% -156.72% 0.00% - Horiz. % 7,389.55% -1,889.55% 652.24% 298.51% 256.72% 100.00% 100.00%
NP -7,267 1,283 -1,010 411 133 282 649 - YoY % -666.41% 227.03% -345.74% 209.02% -52.84% -56.55% - Horiz. % -1,119.72% 197.69% -155.62% 63.33% 20.49% 43.45% 100.00%
NP to SH -7,267 1,283 -1,010 411 133 282 649 - YoY % -666.41% 227.03% -345.74% 209.02% -52.84% -56.55% - Horiz. % -1,119.72% 197.69% -155.62% 63.33% 20.49% 43.45% 100.00%
Tax Rate - % -7,447.06 % - % 32.73 % 56.39 % 19.20 % 9.36 % - YoY % 0.00% 0.00% 0.00% -41.96% 193.70% 105.13% - Horiz. % 0.00% -79,562.61% 0.00% 349.68% 602.46% 205.13% 100.00%
Total Cost 25,470 14,333 34,116 33,067 33,407 29,572 29,189 -2.24% YoY % 77.70% -57.99% 3.17% -1.02% 12.97% 1.31% - Horiz. % 87.26% 49.10% 116.88% 113.29% 114.45% 101.31% 100.00%
Net Worth 98,460 110,861 98,556 116,852 115,788 118,440 117,631 -2.92% YoY % -11.19% 12.48% -15.66% 0.92% -2.24% 0.69% - Horiz. % 83.70% 94.24% 83.78% 99.34% 98.43% 100.69% 100.00%
Dividend 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 6,231 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 98,460 110,861 98,556 116,852 115,788 118,440 117,631 -2.92% YoY % -11.19% 12.48% -15.66% 0.92% -2.24% 0.69% - Horiz. % 83.70% 94.24% 83.78% 99.34% 98.43% 100.69% 100.00%
NOSH 124,633 124,563 81,451 80,588 78,235 80,571 81,124 7.41% YoY % 0.06% 52.93% 1.07% 3.01% -2.90% -0.68% - Horiz. % 153.63% 153.54% 100.40% 99.34% 96.44% 99.32% 100.00%
Ratio Analysis 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -39.92 % 8.22 % -3.05 % 1.23 % 0.40 % 0.94 % 2.18 % - YoY % -585.64% 369.51% -347.97% 207.50% -57.45% -56.88% - Horiz. % -1,831.19% 377.06% -139.91% 56.42% 18.35% 43.12% 100.00%
ROE -7.38 % 1.16 % -1.02 % 0.35 % 0.11 % 0.24 % 0.55 % - YoY % -736.21% 213.73% -391.43% 218.18% -54.17% -56.36% - Horiz. % -1,341.82% 210.91% -185.45% 63.64% 20.00% 43.64% 100.00%
Per Share 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 14.61 12.54 40.64 41.54 42.87 37.05 36.78 -14.25% YoY % 16.51% -69.14% -2.17% -3.10% 15.71% 0.73% - Horiz. % 39.72% 34.09% 110.49% 112.94% 116.56% 100.73% 100.00%
EPS -5.83 1.03 -1.24 0.51 0.17 0.35 0.80 - YoY % -666.02% 183.06% -343.14% 200.00% -51.43% -56.25% - Horiz. % -728.75% 128.75% -155.00% 63.75% 21.25% 43.75% 100.00%
DPS 5.00 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. % 100.00% - - - - - -
NAPS 0.7900 0.8900 1.2100 1.4500 1.4800 1.4700 1.4500 -9.62% YoY % -11.24% -26.45% -16.55% -2.03% 0.68% 1.38% - Horiz. % 54.48% 61.38% 83.45% 100.00% 102.07% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 267,261 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 6.81 5.84 12.39 12.53 12.55 11.17 11.16 -7.90% YoY % 16.61% -52.87% -1.12% -0.16% 12.35% 0.09% - Horiz. % 61.02% 52.33% 111.02% 112.28% 112.46% 100.09% 100.00%
EPS -2.72 0.48 -0.38 0.15 0.05 0.11 0.24 - YoY % -666.67% 226.32% -353.33% 200.00% -54.55% -54.17% - Horiz. % -1,133.33% 200.00% -158.33% 62.50% 20.83% 45.83% 100.00%
DPS 2.33 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. % 100.00% - - - - - -
NAPS 0.3684 0.4148 0.3688 0.4372 0.4332 0.4432 0.4401 -2.92% YoY % -11.19% 12.47% -15.65% 0.92% -2.26% 0.70% - Horiz. % 83.71% 94.25% 83.80% 99.34% 98.43% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.3700 0.4750 0.5800 0.7800 0.2900 0.2600 0.2600 -
P/RPS 2.53 3.79 1.43 1.88 0.68 0.70 0.71 23.56% YoY % -33.25% 165.03% -23.94% 176.47% -2.86% -1.41% - Horiz. % 356.34% 533.80% 201.41% 264.79% 95.77% 98.59% 100.00%
P/EPS -6.35 46.12 -46.77 152.94 170.59 74.29 32.50 - YoY % -113.77% 198.61% -130.58% -10.35% 129.63% 128.58% - Horiz. % -19.54% 141.91% -143.91% 470.58% 524.89% 228.58% 100.00%
EY -15.76 2.17 -2.14 0.65 0.59 1.35 3.08 - YoY % -826.27% 201.40% -429.23% 10.17% -56.30% -56.17% - Horiz. % -511.69% 70.45% -69.48% 21.10% 19.16% 43.83% 100.00%
DY 13.51 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. % 100.00% - - - - - -
P/NAPS 0.47 0.53 0.48 0.54 0.20 0.18 0.18 17.33% YoY % -11.32% 10.42% -11.11% 170.00% 11.11% 0.00% - Horiz. % 261.11% 294.44% 266.67% 300.00% 111.11% 100.00% 100.00%
Price Multiplier on Announcement Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 23/09/13 24/09/12 30/09/11 29/09/10 -
Price 0.3800 0.3600 0.5650 0.6000 0.3100 0.2200 0.2400 -
P/RPS 2.60 2.87 1.39 1.44 0.72 0.59 0.65 25.97% YoY % -9.41% 106.47% -3.47% 100.00% 22.03% -9.23% - Horiz. % 400.00% 441.54% 213.85% 221.54% 110.77% 90.77% 100.00%
P/EPS -6.52 34.95 -45.56 117.65 182.35 62.86 30.00 - YoY % -118.66% 176.71% -138.73% -35.48% 190.09% 109.53% - Horiz. % -21.73% 116.50% -151.87% 392.17% 607.83% 209.53% 100.00%
EY -15.34 2.86 -2.19 0.85 0.55 1.59 3.33 - YoY % -636.36% 230.59% -357.65% 54.55% -65.41% -52.25% - Horiz. % -460.66% 85.89% -65.77% 25.53% 16.52% 47.75% 100.00%
DY 13.16 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. % 100.00% - - - - - -
P/NAPS 0.48 0.40 0.47 0.41 0.21 0.15 0.17 18.87% YoY % 20.00% -14.89% 14.63% 95.24% 40.00% -11.76% - Horiz. % 282.35% 235.29% 276.47% 241.18% 123.53% 88.24% 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.
Comment
Bursa FinReport-1Q2014.pdf 
