[KOMARK] YoY TTM Result on 2015-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 53,531 60,747 64,161 121,943 141,433 135,975 127,032 -13.41% YoY % -11.88% -5.32% -47.38% -13.78% 4.01% 7.04% - Horiz. % 42.14% 47.82% 50.51% 95.99% 111.34% 107.04% 100.00%
PBT -24,230 -9,264 -990 -10,529 -29,888 -1,967 786 - YoY % -161.55% -835.76% 90.60% 64.77% -1,419.47% -350.25% - Horiz. % -3,082.70% -1,178.63% -125.95% -1,339.57% -3,802.54% -250.25% 100.00%
Tax -714 -1,551 -5,647 41 -442 -2,586 -856 -2.98% YoY % 53.97% 72.53% -13,873.17% 109.28% 82.91% -202.10% - Horiz. % 83.41% 181.19% 659.70% -4.79% 51.64% 302.10% 100.00%
NP -24,944 -10,815 -6,637 -10,488 -30,330 -4,553 -70 166.14% YoY % -130.64% -62.95% 36.72% 65.42% -566.15% -6,404.29% - Horiz. % 35,634.29% 15,450.00% 9,481.43% 14,982.86% 43,328.57% 6,504.29% 100.00%
NP to SH -24,944 -10,815 -6,637 -10,488 -30,330 -4,553 -70 166.14% YoY % -130.64% -62.95% 36.72% 65.42% -566.15% -6,404.29% - Horiz. % 35,634.29% 15,450.00% 9,481.43% 14,982.86% 43,328.57% 6,504.29% 100.00%
Tax Rate - % - % - % - % - % - % 108.91 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 78,475 71,562 70,798 132,431 171,763 140,528 127,102 -7.72% YoY % 9.66% 1.08% -46.54% -22.90% 22.23% 10.56% - Horiz. % 61.74% 56.30% 55.70% 104.19% 135.14% 110.56% 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 0 0 6,231 0 0 0 0 - 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 -46.60 % -17.80 % -10.34 % -8.60 % -21.44 % -3.35 % -0.06 % 203.03% YoY % -161.80% -72.15% -20.23% 59.89% -540.00% -5,483.33% - Horiz. % 77,666.67% 29,666.67% 17,233.33% 14,333.33% 35,733.34% 5,583.33% 100.00%
ROE -44.48 % -14.72 % -6.74 % -9.46 % -30.77 % -3.90 % -0.06 % 200.69% YoY % -202.17% -118.40% 28.75% 69.26% -688.97% -6,400.00% - Horiz. % 74,133.33% 24,533.33% 11,233.33% 15,766.67% 51,283.34% 6,500.00% 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 34.36 49.61 51.48 97.90 173.64 168.73 162.37 -22.80% YoY % -30.74% -3.63% -47.42% -43.62% 2.91% 3.92% - Horiz. % 21.16% 30.55% 31.71% 60.29% 106.94% 103.92% 100.00%
EPS -16.01 -8.83 -5.33 -8.42 -37.24 -5.65 -0.09 137.06% YoY % -81.31% -65.67% 36.70% 77.39% -559.12% -6,177.78% - Horiz. % 17,788.89% 9,811.11% 5,922.22% 9,355.55% 41,377.78% 6,277.78% 100.00%
DPS 0.00 0.00 5.00 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 20.03 22.73 24.01 45.63 52.92 50.88 47.53 -13.41% YoY % -11.88% -5.33% -47.38% -13.78% 4.01% 7.05% - Horiz. % 42.14% 47.82% 50.52% 96.00% 111.34% 107.05% 100.00%
EPS -9.33 -4.05 -2.48 -3.92 -11.35 -1.70 -0.03 160.18% YoY % -130.37% -63.31% 36.73% 65.46% -567.65% -5,566.67% - Horiz. % 31,100.00% 13,500.00% 8,266.67% 13,066.67% 37,833.34% 5,666.67% 100.00%
DPS 0.00 0.00 2.33 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 0.47 0.50 0.72 0.49 0.33 0.46 0.18 17.34% YoY % -6.00% -30.56% 46.94% 48.48% -28.26% 155.56% - Horiz. % 261.11% 277.78% 400.00% 272.22% 183.33% 255.56% 100.00%
P/EPS -1.00 -2.83 -6.95 -5.64 -1.56 -13.81 -324.12 -61.83% YoY % 64.66% 59.28% -23.23% -261.54% 88.70% 95.74% - Horiz. % 0.31% 0.87% 2.14% 1.74% 0.48% 4.26% 100.00%
EY -100.07 -35.33 -14.39 -17.73 -64.20 -7.24 -0.31 161.80% YoY % -183.24% -145.52% 18.84% 72.38% -786.74% -2,235.48% - Horiz. % 32,280.65% 11,396.78% 4,641.94% 5,719.35% 20,709.68% 2,335.48% 100.00%
DY 0.00 0.00 13.51 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 0.44 0.50 0.74 0.37 0.33 0.36 0.19 15.02% YoY % -12.00% -32.43% 100.00% 12.12% -8.33% 89.47% - Horiz. % 231.58% 263.16% 389.47% 194.74% 173.68% 189.47% 100.00%
P/EPS -0.94 -2.83 -7.14 -4.28 -1.52 -10.62 -346.47 -62.64% YoY % 66.78% 60.36% -66.82% -181.58% 85.69% 96.93% - Horiz. % 0.27% 0.82% 2.06% 1.24% 0.44% 3.07% 100.00%
EY -106.74 -35.33 -14.01 -23.39 -65.91 -9.42 -0.29 167.58% YoY % -202.12% -152.18% 40.10% 64.51% -599.68% -3,148.28% - Horiz. % 36,806.90% 12,182.76% 4,831.03% 8,065.52% 22,727.59% 3,248.28% 100.00%
DY 0.00 0.00 13.16 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.
Comment
Bursa FinReport-1Q2016 (Final).pdf 
