[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -3.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 35,452 33,748 31,853 30,384 31,660 33,504 28,047 16.85%
PBT 6,928 6,788 7,098 7,642 7,908 9,708 6,449 4.87%
Tax -394 -88 -795 -1,006 -1,020 -772 -498 -14.42%
NP 6,534 6,700 6,303 6,636 6,888 8,936 5,951 6.41%
-
NP to SH 6,534 6,700 6,303 6,636 6,888 8,936 5,951 6.41%
-
Tax Rate 5.69% 1.30% 11.20% 13.16% 12.90% 7.95% 7.72% -
Total Cost 28,918 27,048 25,550 23,748 24,772 24,568 22,096 19.58%
-
Net Worth 44,984 43,786 42,346 41,053 0 0 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 2,421 - - - 2,656 -
Div Payout % - - 38.42% - - - 44.64% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 44,984 43,786 42,346 41,053 0 0 0 -
NOSH 56,230 56,208 56,311 56,237 56,274 56,272 53,133 3.83%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.43% 19.85% 19.79% 21.84% 21.76% 26.67% 21.22% -
ROE 14.53% 15.30% 14.88% 16.16% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 63.05 60.04 56.57 54.03 56.26 59.54 52.79 12.53%
EPS 11.62 11.92 11.21 11.80 12.24 15.88 11.20 2.47%
DPS 0.00 0.00 4.30 0.00 0.00 0.00 5.00 -
NAPS 0.80 0.779 0.752 0.73 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 56,153
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 23.92 22.77 21.49 20.50 21.36 22.60 18.92 16.87%
EPS 4.41 4.52 4.25 4.48 4.65 6.03 4.02 6.34%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 1.79 -
NAPS 0.3035 0.2954 0.2857 0.277 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.57 0.56 0.57 0.84 0.00 0.00 0.00 -
P/RPS 0.90 0.93 1.01 1.55 0.00 0.00 0.00 -
P/EPS 4.91 4.70 5.09 7.12 0.00 0.00 0.00 -
EY 20.39 21.29 19.64 14.05 0.00 0.00 0.00 -
DY 0.00 0.00 7.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.76 1.15 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 30/05/02 - - - -
Price 0.56 0.59 0.64 0.64 0.00 0.00 0.00 -
P/RPS 0.89 0.98 1.13 1.18 0.00 0.00 0.00 -
P/EPS 4.82 4.95 5.72 5.42 0.00 0.00 0.00 -
EY 20.75 20.20 17.49 18.44 0.00 0.00 0.00 -
DY 0.00 0.00 6.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.85 0.88 0.00 0.00 0.00 -

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