[KOTRA] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 50.25%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 128,692 147,371 139,468 122,746 103,516 131,294 119,358 5.14%
PBT -11,044 5,765 2,842 -6,658 -13,384 3,829 -2,778 150.74%
Tax 0 -105 0 0 0 -142 0 -
NP -11,044 5,660 2,842 -6,658 -13,384 3,687 -2,778 150.74%
-
NP to SH -11,044 5,660 2,842 -6,658 -13,384 3,687 -2,778 150.74%
-
Tax Rate - 1.82% 0.00% - - 3.71% - -
Total Cost 139,736 141,711 136,625 129,404 116,900 127,607 122,137 9.38%
-
Net Worth 116,252 118,983 115,207 108,324 108,447 108,441 100,478 10.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,252 118,983 115,207 108,324 108,447 108,441 100,478 10.19%
NOSH 132,105 132,204 132,422 132,103 132,252 127,577 124,047 4.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.58% 3.84% 2.04% -5.42% -12.93% 2.81% -2.33% -
ROE -9.50% 4.76% 2.47% -6.15% -12.34% 3.40% -2.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 97.42 111.47 105.32 92.92 78.27 102.91 96.22 0.82%
EPS -8.36 4.29 2.15 -5.04 -10.12 2.89 -2.24 140.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.87 0.82 0.82 0.85 0.81 5.67%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.83 99.43 94.10 82.81 69.84 88.58 80.53 5.14%
EPS -7.45 3.82 1.92 -4.49 -9.03 2.49 -1.87 151.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.8028 0.7773 0.7308 0.7317 0.7316 0.6779 10.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.36 1.40 0.90 0.90 0.78 0.67 0.55 -
P/RPS 1.40 1.26 0.85 0.97 1.00 0.65 0.57 81.94%
P/EPS -16.27 32.70 41.93 -17.86 -7.71 23.18 -24.55 -23.96%
EY -6.15 3.06 2.39 -5.60 -12.97 4.31 -4.07 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.56 1.03 1.10 0.95 0.79 0.68 73.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.30 1.51 1.17 0.90 0.90 0.72 0.57 -
P/RPS 1.33 1.35 1.11 0.97 1.15 0.70 0.59 71.83%
P/EPS -15.55 35.27 54.50 -17.86 -8.89 24.91 -25.45 -27.97%
EY -6.43 2.84 1.83 -5.60 -11.24 4.01 -3.93 38.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.68 1.34 1.10 1.10 0.85 0.70 64.65%

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