[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -222.31%
YoY- -61.42%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 93,716 126,943 115,549 115,436 109,996 112,841 106,109 -7.92%
PBT -15,300 1,178 -3,716 -3,958 -1,228 -2,079 -4,116 139.38%
Tax 0 -56 0 0 0 -60 -8 -
NP -15,300 1,122 -3,716 -3,958 -1,228 -2,139 -4,124 139.08%
-
NP to SH -15,300 1,122 -3,716 -3,958 -1,228 -2,139 -4,124 139.08%
-
Tax Rate - 4.75% - - - - - -
Total Cost 109,016 125,821 119,265 119,394 111,224 114,980 110,233 -0.73%
-
Net Worth 97,791 101,103 97,854 98,949 99,468 100,149 100,213 -1.61%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 97,791 101,103 97,854 98,949 99,468 100,149 100,213 -1.61%
NOSH 123,786 123,296 123,866 123,687 122,800 123,641 123,720 0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -16.33% 0.88% -3.22% -3.43% -1.12% -1.90% -3.89% -
ROE -15.65% 1.11% -3.80% -4.00% -1.23% -2.14% -4.12% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.71 102.96 93.29 93.33 89.57 91.26 85.77 -7.95%
EPS -12.36 0.91 -3.00 -3.20 -1.00 -1.73 -3.33 139.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.79 0.80 0.81 0.81 0.81 -1.64%
Adjusted Per Share Value based on latest NOSH - 123,851
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.23 85.65 77.96 77.88 74.21 76.13 71.59 -7.92%
EPS -10.32 0.76 -2.51 -2.67 -0.83 -1.44 -2.78 139.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6598 0.6821 0.6602 0.6676 0.6711 0.6757 0.6761 -1.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.75 0.60 0.60 0.55 0.49 0.48 0.59 -
P/RPS 0.99 0.58 0.64 0.59 0.55 0.53 0.69 27.12%
P/EPS -6.07 65.93 -20.00 -17.19 -49.00 -27.75 -17.70 -50.91%
EY -16.48 1.52 -5.00 -5.82 -2.04 -3.60 -5.65 103.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.76 0.69 0.60 0.59 0.73 19.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 24/05/12 28/02/12 25/11/11 25/08/11 25/05/11 -
Price 0.70 0.64 0.55 0.58 0.53 0.50 0.54 -
P/RPS 0.92 0.62 0.59 0.62 0.59 0.55 0.63 28.62%
P/EPS -5.66 70.33 -18.33 -18.12 -53.00 -28.90 -16.20 -50.29%
EY -17.66 1.42 -5.45 -5.52 -1.89 -3.46 -6.17 101.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.70 0.72 0.65 0.62 0.67 20.77%

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