[KOTRA] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 13.64%
YoY- 6.38%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 80,673 78,520 72,044 68,899 64,808 61,638 61,448 19.91%
PBT 7,070 6,494 1,968 9,330 8,114 7,886 8,632 -12.47%
Tax -61 0 0 657 673 1,010 232 -
NP 7,009 6,494 1,968 9,987 8,788 8,896 8,864 -14.50%
-
NP to SH 7,009 6,494 1,968 9,987 8,788 8,896 8,864 -14.50%
-
Tax Rate 0.86% 0.00% 0.00% -7.04% -8.29% -12.81% -2.69% -
Total Cost 73,664 72,026 70,076 58,912 56,020 52,742 52,584 25.22%
-
Net Worth 69,780 67,815 65,933 64,780 61,635 59,494 56,806 14.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,780 67,815 65,933 64,780 61,635 59,494 56,806 14.71%
NOSH 56,224 56,273 56,551 56,233 56,237 56,232 56,243 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.69% 8.27% 2.73% 14.50% 13.56% 14.43% 14.43% -
ROE 10.04% 9.58% 2.98% 15.42% 14.26% 14.95% 15.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 143.48 139.53 127.39 122.52 115.24 109.61 109.25 19.94%
EPS 12.47 11.54 3.48 17.76 15.63 15.82 15.76 -14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2411 1.2051 1.1659 1.152 1.096 1.058 1.01 14.73%
Adjusted Per Share Value based on latest NOSH - 56,225
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.43 52.98 48.61 46.48 43.72 41.59 41.46 19.91%
EPS 4.73 4.38 1.33 6.74 5.93 6.00 5.98 -14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4575 0.4448 0.4371 0.4158 0.4014 0.3833 14.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.68 0.63 0.59 0.57 0.60 0.62 -
P/RPS 0.52 0.49 0.49 0.48 0.49 0.55 0.57 -5.94%
P/EPS 6.02 5.89 18.10 3.32 3.65 3.79 3.93 32.91%
EY 16.62 16.97 5.52 30.10 27.42 26.37 25.42 -24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.54 0.51 0.52 0.57 0.61 -1.09%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 15/02/07 28/11/06 28/08/06 24/05/06 28/02/06 24/11/05 -
Price 1.65 0.72 0.66 0.57 0.55 0.61 0.62 -
P/RPS 1.15 0.52 0.52 0.47 0.48 0.56 0.57 59.73%
P/EPS 13.24 6.24 18.97 3.21 3.52 3.86 3.93 124.89%
EY 7.56 16.03 5.27 31.16 28.41 25.93 25.42 -55.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.60 0.57 0.49 0.50 0.58 0.61 68.22%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment