[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -18.5%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 101,556 102,357 96,270 94,066 92,320 89,994 87,452 10.47%
PBT 4,516 12,466 10,393 11,542 16,356 8,984 9,384 -38.56%
Tax -4 -745 220 96 -2,076 139 -1,358 -97.93%
NP 4,512 11,721 10,613 11,638 14,280 9,123 8,025 -31.85%
-
NP to SH 4,512 11,721 10,613 11,638 14,280 9,123 8,025 -31.85%
-
Tax Rate 0.09% 5.98% -2.12% -0.83% 12.69% -1.55% 14.47% -
Total Cost 97,044 90,636 85,657 82,428 78,040 80,871 79,426 14.27%
-
Net Worth 104,085 102,792 99,085 96,954 94,803 91,093 88,006 11.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 104,085 102,792 99,085 96,954 94,803 91,093 88,006 11.82%
NOSH 123,956 123,846 123,794 123,808 123,958 123,785 123,847 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.44% 11.45% 11.02% 12.37% 15.47% 10.14% 9.18% -
ROE 4.33% 11.40% 10.71% 12.00% 15.06% 10.01% 9.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.93 82.65 77.77 75.98 74.48 72.70 70.61 10.41%
EPS 3.64 9.47 8.57 9.40 11.52 7.37 6.48 -31.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 11.76%
Adjusted Per Share Value based on latest NOSH - 123,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 68.47 69.01 64.91 63.42 62.25 60.68 58.96 10.47%
EPS 3.04 7.90 7.16 7.85 9.63 6.15 5.41 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7018 0.6931 0.6681 0.6537 0.6392 0.6142 0.5934 11.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.62 0.60 0.63 0.54 0.47 0.43 -
P/RPS 0.73 0.75 0.77 0.83 0.73 0.65 0.61 12.70%
P/EPS 16.48 6.55 7.00 6.70 4.69 6.38 6.64 83.21%
EY 6.07 15.26 14.29 14.92 21.33 15.68 15.07 -45.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.80 0.71 0.64 0.61 10.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.60 0.63 0.56 0.69 0.58 0.53 0.49 -
P/RPS 0.73 0.76 0.72 0.91 0.78 0.73 0.69 3.82%
P/EPS 16.48 6.66 6.53 7.34 5.03 7.19 7.56 68.04%
EY 6.07 15.02 15.31 13.62 19.86 13.91 13.22 -40.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.88 0.76 0.72 0.69 1.92%

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