Highlights

[KOMARK] YoY TTM Result on 2019-07-31 [#1]

Stock [KOMARK]: KOMARKCORP BHD
Announcement Date 30-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jul-2019  [#1]
Profit Trend QoQ -     13.92%    YoY -     68.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 38,040 45,569 53,531 60,747 64,161 121,943 141,433 -19.64%
  YoY % -16.52% -14.87% -11.88% -5.32% -47.38% -13.78% -
  Horiz. % 26.90% 32.22% 37.85% 42.95% 45.36% 86.22% 100.00%
PBT -10,052 -9,440 -24,230 -9,264 -990 -10,529 -29,888 -16.59%
  YoY % -6.48% 61.04% -161.55% -835.76% 90.60% 64.77% -
  Horiz. % 33.63% 31.58% 81.07% 31.00% 3.31% 35.23% 100.00%
Tax 832 1,561 -714 -1,551 -5,647 41 -442 -
  YoY % -46.70% 318.63% 53.97% 72.53% -13,873.17% 109.28% -
  Horiz. % -188.24% -353.17% 161.54% 350.90% 1,277.60% -9.28% 100.00%
NP -9,220 -7,879 -24,944 -10,815 -6,637 -10,488 -30,330 -17.99%
  YoY % -17.02% 68.41% -130.64% -62.95% 36.72% 65.42% -
  Horiz. % 30.40% 25.98% 82.24% 35.66% 21.88% 34.58% 100.00%
NP to SH -10,229 -7,879 -24,944 -10,815 -6,637 -10,488 -30,330 -16.56%
  YoY % -29.83% 68.41% -130.64% -62.95% 36.72% 65.42% -
  Horiz. % 33.73% 25.98% 82.24% 35.66% 21.88% 34.58% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,260 53,448 78,475 71,562 70,798 132,431 171,763 -19.34%
  YoY % -11.58% -31.89% 9.66% 1.08% -46.54% -22.90% -
  Horiz. % 27.51% 31.12% 45.69% 41.66% 41.22% 77.10% 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 0 0 0 0 6,231 0 0 -
  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 -24.24 % -17.29 % -46.60 % -17.80 % -10.34 % -8.60 % -21.44 % 2.06%
  YoY % -40.20% 62.90% -161.80% -72.15% -20.23% 59.89% -
  Horiz. % 113.06% 80.64% 217.35% 83.02% 48.23% 40.11% 100.00%
ROE -18.43 % -14.44 % -44.48 % -14.72 % -6.74 % -9.46 % -30.77 % -8.18%
  YoY % -27.63% 67.54% -202.17% -118.40% 28.75% 69.26% -
  Horiz. % 59.90% 46.93% 144.56% 47.84% 21.90% 30.74% 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 18.50 27.56 34.36 49.61 51.48 97.90 173.64 -31.12%
  YoY % -32.87% -19.79% -30.74% -3.63% -47.42% -43.62% -
  Horiz. % 10.65% 15.87% 19.79% 28.57% 29.65% 56.38% 100.00%
EPS -4.98 -4.77 -16.01 -8.83 -5.33 -8.42 -37.24 -28.47%
  YoY % -4.40% 70.21% -81.31% -65.67% 36.70% 77.39% -
  Horiz. % 13.37% 12.81% 42.99% 23.71% 14.31% 22.61% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 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 - 205,586
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 18.50 22.17 26.04 29.55 31.21 59.31 68.79 -19.64%
  YoY % -16.55% -14.86% -11.88% -5.32% -47.38% -13.78% -
  Horiz. % 26.89% 32.23% 37.85% 42.96% 45.37% 86.22% 100.00%
EPS -4.98 -3.83 -12.13 -5.26 -3.23 -5.10 -14.75 -16.54%
  YoY % -30.03% 68.43% -130.61% -62.85% 36.67% 65.42% -
  Horiz. % 33.76% 25.97% 82.24% 35.66% 21.90% 34.58% 100.00%
DPS 0.00 0.00 0.00 0.00 3.03 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 0.2654 0.2728 0.3573 0.4789 0.5392 0.4794 -9.12%
  YoY % 1.73% -2.71% -23.65% -25.39% -11.18% 12.47% -
  Horiz. % 56.32% 55.36% 56.90% 74.53% 99.90% 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 2.97 1.05 0.47 0.50 0.72 0.49 0.33 44.18%
  YoY % 182.86% 123.40% -6.00% -30.56% 46.94% 48.48% -
  Horiz. % 900.00% 318.18% 142.42% 151.52% 218.18% 148.48% 100.00%
P/EPS -11.05 -6.09 -1.00 -2.83 -6.95 -5.64 -1.56 38.54%
  YoY % -81.44% -509.00% 64.66% 59.28% -23.23% -261.54% -
  Horiz. % 708.33% 390.38% 64.10% 181.41% 445.51% 361.54% 100.00%
EY -9.05 -16.43 -100.07 -35.33 -14.39 -17.73 -64.20 -27.84%
  YoY % 44.92% 83.58% -183.24% -145.52% 18.84% 72.38% -
  Horiz. % 14.10% 25.59% 155.87% 55.03% 22.41% 27.62% 100.00%
DY 0.00 0.00 0.00 0.00 13.51 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 5.22 1.03 0.44 0.50 0.74 0.37 0.33 58.37%
  YoY % 406.80% 134.09% -12.00% -32.43% 100.00% 12.12% -
  Horiz. % 1,581.82% 312.12% 133.33% 151.52% 224.24% 112.12% 100.00%
P/EPS -19.39 -5.98 -0.94 -2.83 -7.14 -4.28 -1.52 52.80%
  YoY % -224.25% -536.17% 66.78% 60.36% -66.82% -181.58% -
  Horiz. % 1,275.66% 393.42% 61.84% 186.18% 469.74% 281.58% 100.00%
EY -5.16 -16.72 -106.74 -35.33 -14.01 -23.39 -65.91 -34.57%
  YoY % 69.14% 84.34% -202.12% -152.18% 40.10% 64.51% -
  Horiz. % 7.83% 25.37% 161.95% 53.60% 21.26% 35.49% 100.00%
DY 0.00 0.00 0.00 0.00 13.16 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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