[KOTRA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 23.79%
YoY- 503.86%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 86,682 87,217 88,504 92,228 83,168 80,673 78,520 6.82%
PBT 7,676 10,562 11,936 11,916 9,090 7,070 6,494 11.80%
Tax 523 -37 -40 -32 510 -61 0 -
NP 8,199 10,525 11,896 11,884 9,600 7,009 6,494 16.83%
-
NP to SH 8,199 10,525 11,896 11,884 9,600 7,009 6,494 16.83%
-
Tax Rate -6.81% 0.35% 0.34% 0.27% -5.61% 0.86% 0.00% -
Total Cost 78,483 76,692 76,608 80,344 73,568 73,664 72,026 5.89%
-
Net Worth 81,846 81,439 80,248 77,171 74,156 69,780 67,815 13.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 281 - - -
Div Payout % - - - - 2.93% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 81,846 81,439 80,248 77,171 74,156 69,780 67,815 13.36%
NOSH 123,709 123,730 123,916 123,791 56,239 56,224 56,273 69.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.46% 12.07% 13.44% 12.89% 11.54% 8.69% 8.27% -
ROE 10.02% 12.92% 14.82% 15.40% 12.95% 10.04% 9.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 70.07 70.49 71.42 74.50 147.88 143.48 139.53 -36.84%
EPS 6.62 8.51 9.60 9.60 17.07 12.47 11.54 -30.98%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.6616 0.6582 0.6476 0.6234 1.3186 1.2411 1.2051 -32.97%
Adjusted Per Share Value based on latest NOSH - 123,791
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.48 58.84 59.71 62.22 56.11 54.43 52.98 6.81%
EPS 5.53 7.10 8.03 8.02 6.48 4.73 4.38 16.83%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.5522 0.5495 0.5414 0.5207 0.5003 0.4708 0.4575 13.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.77 0.85 0.79 1.90 0.75 0.68 -
P/RPS 0.74 1.09 1.19 1.06 1.28 0.52 0.49 31.66%
P/EPS 7.85 9.05 8.85 8.23 11.13 6.02 5.89 21.12%
EY 12.75 11.05 11.29 12.15 8.98 16.62 16.97 -17.36%
DY 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
P/NAPS 0.79 1.17 1.31 1.27 1.44 0.60 0.56 25.81%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 28/02/08 13/11/07 23/08/07 18/05/07 15/02/07 -
Price 0.60 0.57 0.66 0.88 0.73 1.65 0.72 -
P/RPS 0.86 0.81 0.92 1.18 0.49 1.15 0.52 39.89%
P/EPS 9.05 6.70 6.88 9.17 4.28 13.24 6.24 28.15%
EY 11.05 14.92 14.55 10.91 23.38 7.56 16.03 -21.98%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.91 0.87 1.02 1.41 0.55 1.33 0.60 32.03%

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