[KOTRA] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 130.19%
YoY- 152.45%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 119,358 103,932 93,716 126,943 115,549 115,436 109,996 5.59%
PBT -2,778 -11,366 -15,300 1,178 -3,716 -3,958 -1,228 72.24%
Tax 0 0 0 -56 0 0 0 -
NP -2,778 -11,366 -15,300 1,122 -3,716 -3,958 -1,228 72.24%
-
NP to SH -2,778 -11,366 -15,300 1,122 -3,716 -3,958 -1,228 72.24%
-
Tax Rate - - - 4.75% - - - -
Total Cost 122,137 115,298 109,016 125,821 119,265 119,394 111,224 6.43%
-
Net Worth 100,478 96,784 97,791 101,103 97,854 98,949 99,468 0.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 100,478 96,784 97,791 101,103 97,854 98,949 99,468 0.67%
NOSH 124,047 124,082 123,786 123,296 123,866 123,687 122,800 0.67%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.33% -10.94% -16.33% 0.88% -3.22% -3.43% -1.12% -
ROE -2.77% -11.74% -15.65% 1.11% -3.80% -4.00% -1.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.22 83.76 75.71 102.96 93.29 93.33 89.57 4.88%
EPS -2.24 -9.16 -12.36 0.91 -3.00 -3.20 -1.00 71.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.79 0.82 0.79 0.80 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 123,702
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.53 70.12 63.23 85.65 77.96 77.88 74.21 5.59%
EPS -1.87 -7.67 -10.32 0.76 -2.51 -2.67 -0.83 71.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6779 0.653 0.6598 0.6821 0.6602 0.6676 0.6711 0.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.55 0.87 0.75 0.60 0.60 0.55 0.49 -
P/RPS 0.57 1.04 0.99 0.58 0.64 0.59 0.55 2.40%
P/EPS -24.55 -9.50 -6.07 65.93 -20.00 -17.19 -49.00 -36.89%
EY -4.07 -10.53 -16.48 1.52 -5.00 -5.82 -2.04 58.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.12 0.95 0.73 0.76 0.69 0.60 8.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 30/11/12 29/08/12 24/05/12 28/02/12 25/11/11 -
Price 0.57 0.63 0.70 0.64 0.55 0.58 0.53 -
P/RPS 0.59 0.75 0.92 0.62 0.59 0.62 0.59 0.00%
P/EPS -25.45 -6.88 -5.66 70.33 -18.33 -18.12 -53.00 -38.65%
EY -3.93 -14.54 -17.66 1.42 -5.45 -5.52 -1.89 62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.89 0.78 0.70 0.72 0.65 5.05%

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