[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 25.71%
YoY- -187.17%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 103,516 131,294 119,358 103,932 93,716 126,943 115,549 -7.06%
PBT -13,384 3,829 -2,778 -11,366 -15,300 1,178 -3,716 134.78%
Tax 0 -142 0 0 0 -56 0 -
NP -13,384 3,687 -2,778 -11,366 -15,300 1,122 -3,716 134.78%
-
NP to SH -13,384 3,687 -2,778 -11,366 -15,300 1,122 -3,716 134.78%
-
Tax Rate - 3.71% - - - 4.75% - -
Total Cost 116,900 127,607 122,137 115,298 109,016 125,821 119,265 -1.32%
-
Net Worth 108,447 108,441 100,478 96,784 97,791 101,103 97,854 7.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,447 108,441 100,478 96,784 97,791 101,103 97,854 7.08%
NOSH 132,252 127,577 124,047 124,082 123,786 123,296 123,866 4.45%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.93% 2.81% -2.33% -10.94% -16.33% 0.88% -3.22% -
ROE -12.34% 3.40% -2.77% -11.74% -15.65% 1.11% -3.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.27 102.91 96.22 83.76 75.71 102.96 93.29 -11.03%
EPS -10.12 2.89 -2.24 -9.16 -12.36 0.91 -3.00 124.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.81 0.78 0.79 0.82 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 123,866
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.84 88.58 80.53 70.12 63.23 85.65 77.96 -7.06%
EPS -9.03 2.49 -1.87 -7.67 -10.32 0.76 -2.51 134.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7317 0.7316 0.6779 0.653 0.6598 0.6821 0.6602 7.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.67 0.55 0.87 0.75 0.60 0.60 -
P/RPS 1.00 0.65 0.57 1.04 0.99 0.58 0.64 34.61%
P/EPS -7.71 23.18 -24.55 -9.50 -6.07 65.93 -20.00 -47.00%
EY -12.97 4.31 -4.07 -10.53 -16.48 1.52 -5.00 88.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 0.68 1.12 0.95 0.73 0.76 16.02%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 30/11/12 29/08/12 24/05/12 -
Price 0.90 0.72 0.57 0.63 0.70 0.64 0.55 -
P/RPS 1.15 0.70 0.59 0.75 0.92 0.62 0.59 55.97%
P/EPS -8.89 24.91 -25.45 -6.88 -5.66 70.33 -18.33 -38.24%
EY -11.24 4.01 -3.93 -14.54 -17.66 1.42 -5.45 61.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.85 0.70 0.81 0.89 0.78 0.70 35.12%

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