[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -45.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 33,748 31,853 30,384 31,660 33,504 28,047 25,210 21.44%
PBT 6,788 7,098 7,642 7,908 9,708 6,449 5,170 19.88%
Tax -88 -795 -1,006 -1,020 -772 -498 -664 -73.97%
NP 6,700 6,303 6,636 6,888 8,936 5,951 4,506 30.24%
-
NP to SH 6,700 6,303 6,636 6,888 8,936 5,951 4,506 30.24%
-
Tax Rate 1.30% 11.20% 13.16% 12.90% 7.95% 7.72% 12.84% -
Total Cost 27,048 25,550 23,748 24,772 24,568 22,096 20,704 19.48%
-
Net Worth 43,786 42,346 41,053 0 0 0 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 2,421 - - - 2,656 - -
Div Payout % - 38.42% - - - 44.64% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 43,786 42,346 41,053 0 0 0 0 -
NOSH 56,208 56,311 56,237 56,274 56,272 53,133 51,681 5.75%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 19.85% 19.79% 21.84% 21.76% 26.67% 21.22% 17.88% -
ROE 15.30% 14.88% 16.16% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.04 56.57 54.03 56.26 59.54 52.79 48.78 14.83%
EPS 11.92 11.21 11.80 12.24 15.88 11.20 8.72 23.14%
DPS 0.00 4.30 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.779 0.752 0.73 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 56,279
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.77 21.49 20.50 21.36 22.60 18.92 17.01 21.44%
EPS 4.52 4.25 4.48 4.65 6.03 4.02 3.04 30.23%
DPS 0.00 1.63 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.2954 0.2857 0.277 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 0.56 0.57 0.84 0.00 0.00 0.00 0.00 -
P/RPS 0.93 1.01 1.55 0.00 0.00 0.00 0.00 -
P/EPS 4.70 5.09 7.12 0.00 0.00 0.00 0.00 -
EY 21.29 19.64 14.05 0.00 0.00 0.00 0.00 -
DY 0.00 7.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 1.15 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 - - - - -
Price 0.59 0.64 0.64 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.13 1.18 0.00 0.00 0.00 0.00 -
P/EPS 4.95 5.72 5.42 0.00 0.00 0.00 0.00 -
EY 20.20 17.49 18.44 0.00 0.00 0.00 0.00 -
DY 0.00 6.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.88 0.00 0.00 0.00 0.00 -

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 ⃤ & 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