[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -154.34%
YoY- -121.07%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 109,996 112,841 106,109 105,676 101,556 102,357 96,270 9.28%
PBT -1,228 -2,079 -4,116 -2,438 4,516 12,466 10,393 -
Tax 0 -60 -8 -14 -4 -745 220 -
NP -1,228 -2,139 -4,124 -2,452 4,512 11,721 10,613 -
-
NP to SH -1,228 -2,139 -4,124 -2,452 4,512 11,721 10,613 -
-
Tax Rate - - - - 0.09% 5.98% -2.12% -
Total Cost 111,224 114,980 110,233 108,128 97,044 90,636 85,657 19.00%
-
Net Worth 99,468 100,149 100,213 101,634 104,085 102,792 99,085 0.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 99,468 100,149 100,213 101,634 104,085 102,792 99,085 0.25%
NOSH 122,800 123,641 123,720 123,838 123,956 123,846 123,794 -0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.12% -1.90% -3.89% -2.32% 4.44% 11.45% 11.02% -
ROE -1.23% -2.14% -4.12% -2.41% 4.33% 11.40% 10.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.57 91.26 85.77 85.33 81.93 82.65 77.77 9.86%
EPS -1.00 -1.73 -3.33 -1.98 3.64 9.47 8.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.8207 0.8397 0.83 0.8004 0.79%
Adjusted Per Share Value based on latest NOSH - 123,894
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 74.21 76.13 71.59 71.30 68.52 69.06 64.95 9.28%
EPS -0.83 -1.44 -2.78 -1.65 3.04 7.91 7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.6757 0.6761 0.6857 0.7022 0.6935 0.6685 0.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.48 0.59 0.55 0.60 0.62 0.60 -
P/RPS 0.55 0.53 0.69 0.64 0.73 0.75 0.77 -20.07%
P/EPS -49.00 -27.75 -17.70 -27.78 16.48 6.55 7.00 -
EY -2.04 -3.60 -5.65 -3.60 6.07 15.26 14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.73 0.67 0.71 0.75 0.75 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 23/02/11 25/11/10 27/08/10 26/05/10 -
Price 0.53 0.50 0.54 0.53 0.60 0.63 0.56 -
P/RPS 0.59 0.55 0.63 0.62 0.73 0.76 0.72 -12.42%
P/EPS -53.00 -28.90 -16.20 -26.77 16.48 6.66 6.53 -
EY -1.89 -3.46 -6.17 -3.74 6.07 15.02 15.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.67 0.65 0.71 0.76 0.70 -4.81%

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