[KOTRA] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 179.93%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 159,168 154,234 151,112 145,174 142,612 143,118 128,692 15.20%
PBT 6,532 8,446 14,528 1,178 378 -912 -11,044 -
Tax 0 0 0 -118 0 0 0 -
NP 6,532 8,446 14,528 1,060 378 -912 -11,044 -
-
NP to SH 6,532 8,446 14,528 1,060 378 -912 -11,044 -
-
Tax Rate 0.00% 0.00% 0.00% 10.02% 0.00% - - -
Total Cost 152,636 145,788 136,584 144,114 142,233 144,030 139,736 6.05%
-
Net Worth 128,433 127,087 125,927 121,900 123,066 120,705 116,252 6.86%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 128,433 127,087 125,927 121,900 123,066 120,705 116,252 6.86%
NOSH 132,405 132,382 132,554 132,499 135,237 134,117 132,105 0.15%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.10% 5.48% 9.61% 0.73% 0.27% -0.64% -8.58% -
ROE 5.09% 6.65% 11.54% 0.87% 0.31% -0.76% -9.50% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 120.21 116.51 114.00 109.57 105.45 106.71 97.42 15.02%
EPS 4.93 6.38 10.96 0.80 0.28 -0.68 -8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.95 0.92 0.91 0.90 0.88 6.70%
Adjusted Per Share Value based on latest NOSH - 131,525
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.32 103.99 101.89 97.88 96.16 96.50 86.77 15.20%
EPS 4.40 5.69 9.80 0.71 0.26 -0.61 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.866 0.8569 0.8491 0.8219 0.8298 0.8139 0.7838 6.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.06 1.07 1.08 1.13 1.11 1.16 1.36 -
P/RPS 0.88 0.92 0.95 1.03 1.05 1.09 1.40 -26.60%
P/EPS 21.49 16.77 9.85 141.25 396.43 -170.59 -16.27 -
EY 4.65 5.96 10.15 0.71 0.25 -0.59 -6.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 1.14 1.23 1.22 1.29 1.55 -20.90%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 26/11/15 27/08/15 27/05/15 16/02/15 26/11/14 -
Price 1.01 1.05 1.05 1.01 1.10 1.27 1.30 -
P/RPS 0.84 0.90 0.92 0.92 1.04 1.19 1.33 -26.36%
P/EPS 20.47 16.46 9.58 126.25 392.86 -186.76 -15.55 -
EY 4.88 6.08 10.44 0.79 0.25 -0.54 -6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 1.11 1.10 1.21 1.41 1.48 -20.94%

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