[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 56.69%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 92,320 89,994 87,452 92,468 80,252 86,682 87,217 3.85%
PBT 16,356 8,984 9,384 10,654 6,688 7,676 10,562 33.81%
Tax -2,076 139 -1,358 -1,892 -1,096 523 -37 1362.01%
NP 14,280 9,123 8,025 8,762 5,592 8,199 10,525 22.53%
-
NP to SH 14,280 9,123 8,025 8,762 5,592 8,199 10,525 22.53%
-
Tax Rate 12.69% -1.55% 14.47% 17.76% 16.39% -6.81% 0.35% -
Total Cost 78,040 80,871 79,426 83,706 74,660 78,483 76,692 1.16%
-
Net Worth 94,803 91,093 88,006 86,295 83,261 81,846 81,439 10.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 94,803 91,093 88,006 86,295 83,261 81,846 81,439 10.65%
NOSH 123,958 123,785 123,847 123,757 123,716 123,709 123,730 0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.47% 10.14% 9.18% 9.48% 6.97% 9.46% 12.07% -
ROE 15.06% 10.01% 9.12% 10.15% 6.72% 10.02% 12.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.48 72.70 70.61 74.72 64.87 70.07 70.49 3.73%
EPS 11.52 7.37 6.48 7.08 4.52 6.62 8.51 22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7648 0.7359 0.7106 0.6973 0.673 0.6616 0.6582 10.51%
Adjusted Per Share Value based on latest NOSH - 123,775
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 62.25 60.68 58.96 62.35 54.11 58.44 58.81 3.85%
EPS 9.63 6.15 5.41 5.91 3.77 5.53 7.10 22.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6392 0.6142 0.5934 0.5818 0.5614 0.5518 0.5491 10.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.47 0.43 0.49 0.45 0.52 0.77 -
P/RPS 0.73 0.65 0.61 0.66 0.69 0.74 1.09 -23.43%
P/EPS 4.69 6.38 6.64 6.92 9.96 7.85 9.05 -35.45%
EY 21.33 15.68 15.07 14.45 10.04 12.75 11.05 54.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.64 0.61 0.70 0.67 0.79 1.17 -28.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 26/05/08 -
Price 0.58 0.53 0.49 0.42 0.40 0.60 0.57 -
P/RPS 0.78 0.73 0.69 0.56 0.62 0.86 0.81 -2.48%
P/EPS 5.03 7.19 7.56 5.93 8.85 9.05 6.70 -17.38%
EY 19.86 13.91 13.22 16.86 11.30 11.05 14.92 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.69 0.60 0.59 0.91 0.87 -8.61%

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