[KOMARK] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Revenue 9,070 7,095 14,570 13,096 18,102 0 18,158 -44.83% QoQ % 27.84% -51.30% 11.26% -27.65% 0.00% 0.00% - Horiz. % 49.95% 39.07% 80.24% 72.12% 99.69% 0.00% 100.00%
PBT -329 -1,211 -2,239 -5,009 -3,290 0 99 - QoQ % 72.83% 45.91% 55.30% -52.25% 0.00% 0.00% - Horiz. % -332.32% -1,223.23% -2,261.62% -5,059.60% -3,323.23% 0.00% 100.00%
Tax -215 -668 -457 53 -2 0 9 - QoQ % 67.81% -46.17% -962.26% 2,750.00% 0.00% 0.00% - Horiz. % -2,388.89% -7,422.22% -5,077.78% 588.89% -22.22% 0.00% 100.00%
NP -544 -1,879 -2,696 -4,956 -3,292 0 108 - QoQ % 71.05% 30.30% 45.60% -50.55% 0.00% 0.00% - Horiz. % -503.70% -1,739.81% -2,496.30% -4,588.89% -3,048.15% 0.00% 100.00%
NP to SH -508 -1,891 -2,664 -4,716 -3,362 0 107 - QoQ % 73.14% 29.02% 43.51% -40.27% 0.00% 0.00% - Horiz. % -474.77% -1,767.29% -2,489.72% -4,407.48% -3,142.06% 0.00% 100.00%
Tax Rate - % - % - % - % - % - % -9.09 % - QoQ % 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 9,614 8,974 17,266 18,052 21,394 0 18,050 -41.71% QoQ % 7.13% -48.03% -4.35% -15.62% 0.00% 0.00% - Horiz. % 53.26% 49.72% 95.66% 100.01% 118.53% 0.00% 100.00%
Net Worth 115,469 115,469 115,469 117,874 116,038 - 101,118 12.04% QoQ % 0.00% 0.00% -2.04% 1.58% 0.00% 0.00% - Horiz. % 114.19% 114.19% 114.19% 116.57% 114.76% 0.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Net Worth 115,469 115,469 115,469 117,874 116,038 - 101,118 12.04% QoQ % 0.00% 0.00% -2.04% 1.58% 0.00% 0.00% - Horiz. % 114.19% 114.19% 114.19% 116.57% 114.76% 0.00% 100.00%
NOSH 577,347 577,347 577,346 561,309 527,449 439,646 439,646 26.30% QoQ % 0.00% 0.00% 2.86% 6.42% 19.97% 0.00% - Horiz. % 131.32% 131.32% 131.32% 127.67% 119.97% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
NP Margin -6.00 % -26.48 % -18.50 % -37.84 % -18.19 % - % 0.59 % - QoQ % 77.34% -43.14% 51.11% -108.03% 0.00% 0.00% - Horiz. % -1,016.95% -4,488.14% -3,135.59% -6,413.56% -3,083.05% 0.00% 100.00%
ROE -0.44 % -1.64 % -2.31 % -4.00 % -2.90 % - % 0.11 % - QoQ % 73.17% 29.00% 42.25% -37.93% 0.00% 0.00% - Horiz. % -400.00% -1,490.91% -2,100.00% -3,636.36% -2,636.36% 0.00% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
RPS 1.57 1.23 2.52 2.33 3.43 - 4.13 -56.34% QoQ % 27.64% -51.19% 8.15% -32.07% 0.00% 0.00% - Horiz. % 38.01% 29.78% 61.02% 56.42% 83.05% 0.00% 100.00%
EPS -0.09 -0.33 -0.46 -0.84 -0.64 0.00 0.02 - QoQ % 72.73% 28.26% 45.24% -31.25% 0.00% 0.00% - Horiz. % -450.00% -1,650.00% -2,300.00% -4,200.00% -3,200.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2000 0.2000 0.2000 0.2100 0.2200 - 0.2300 -11.29% QoQ % 0.00% 0.00% -4.76% -4.55% 0.00% 0.00% - Horiz. % 86.96% 86.96% 86.96% 91.30% 95.65% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 230,921 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
RPS 3.93 3.07 6.31 5.67 7.84 - 7.86 -44.78% QoQ % 28.01% -51.35% 11.29% -27.68% 0.00% 0.00% - Horiz. % 50.00% 39.06% 80.28% 72.14% 99.75% 0.00% 100.00%
EPS -0.22 -0.82 -1.15 -2.04 -1.46 0.00 0.05 - QoQ % 73.17% 28.70% 43.63% -39.73% 0.00% 0.00% - Horiz. % -440.00% -1,640.00% -2,300.00% -4,080.00% -2,920.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5000 0.5000 0.5000 0.5105 0.5025 - 0.4379 12.03% QoQ % 0.00% 0.00% -2.06% 1.59% 0.00% 0.00% - Horiz. % 114.18% 114.18% 114.18% 116.58% 114.75% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 29/10/21 -
Price 0.0550 0.0500 0.0650 0.0900 0.1250 0.1150 0.1100 -
P/RPS 3.50 4.07 2.58 3.86 3.64 0.00 2.66 26.51% QoQ % -14.00% 57.75% -33.16% 6.04% 0.00% 0.00% - Horiz. % 131.58% 153.01% 96.99% 145.11% 136.84% 0.00% 100.00%
P/EPS -62.51 -15.27 -14.09 -10.71 -19.61 0.00 451.97 - QoQ % -309.36% -8.37% -31.56% 45.39% 0.00% 0.00% - Horiz. % -13.83% -3.38% -3.12% -2.37% -4.34% 0.00% 100.00%
EY -1.60 -6.55 -7.10 -9.34 -5.10 0.00 0.22 - QoQ % 75.57% 7.75% 23.98% -83.14% 0.00% 0.00% - Horiz. % -727.27% -2,977.27% -3,227.27% -4,245.45% -2,318.18% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.25 0.33 0.43 0.57 0.00 0.48 -36.99% QoQ % 12.00% -24.24% -23.26% -24.56% 0.00% 0.00% - Horiz. % 58.33% 52.08% 68.75% 89.58% 118.75% 0.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/01/22 31/12/21 31/10/21 CAGR
Date 24/02/23 30/11/22 25/08/22 31/05/22 24/03/22 - 01/12/21 -
Price 0.0500 0.0600 0.0600 0.0600 0.0900 0.0000 0.0950 -
P/RPS 3.18 4.88 2.38 2.57 2.62 0.00 2.30 31.99% QoQ % -34.84% 105.04% -7.39% -1.91% 0.00% 0.00% - Horiz. % 138.26% 212.17% 103.48% 111.74% 113.91% 0.00% 100.00%
P/EPS -56.83 -18.32 -13.00 -7.14 -14.12 0.00 390.34 - QoQ % -210.21% -40.92% -82.07% 49.43% 0.00% 0.00% - Horiz. % -14.56% -4.69% -3.33% -1.83% -3.62% 0.00% 100.00%
EY -1.76 -5.46 -7.69 -14.00 -7.08 0.00 0.26 - QoQ % 67.77% 29.00% 45.07% -97.74% 0.00% 0.00% - Horiz. % -676.92% -2,100.00% -2,957.69% -5,384.62% -2,723.08% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.30 0.30 0.29 0.41 0.00 0.41 -34.55% QoQ % -16.67% 0.00% 3.45% -29.27% 0.00% 0.00% - Horiz. % 60.98% 73.17% 73.17% 70.73% 100.00% 0.00% 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