[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 7.94%
YoY- -20.24%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,504 92,228 83,168 80,673 78,520 72,044 68,899 18.11%
PBT 11,936 11,916 9,090 7,070 6,494 1,968 9,330 17.79%
Tax -40 -32 510 -61 0 0 657 -
NP 11,896 11,884 9,600 7,009 6,494 1,968 9,987 12.33%
-
NP to SH 11,896 11,884 9,600 7,009 6,494 1,968 9,987 12.33%
-
Tax Rate 0.34% 0.27% -5.61% 0.86% 0.00% 0.00% -7.04% -
Total Cost 76,608 80,344 73,568 73,664 72,026 70,076 58,912 19.08%
-
Net Worth 80,248 77,171 74,156 69,780 67,815 65,933 64,780 15.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 281 - - - - -
Div Payout % - - 2.93% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,248 77,171 74,156 69,780 67,815 65,933 64,780 15.29%
NOSH 123,916 123,791 56,239 56,224 56,273 56,551 56,233 69.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.44% 12.89% 11.54% 8.69% 8.27% 2.73% 14.50% -
ROE 14.82% 15.40% 12.95% 10.04% 9.58% 2.98% 15.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.42 74.50 147.88 143.48 139.53 127.39 122.52 -30.14%
EPS 9.60 9.60 17.07 12.47 11.54 3.48 17.76 -33.56%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.6476 0.6234 1.3186 1.2411 1.2051 1.1659 1.152 -31.81%
Adjusted Per Share Value based on latest NOSH - 56,302
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.71 62.22 56.11 54.43 52.98 48.61 46.48 18.11%
EPS 8.03 8.02 6.48 4.73 4.38 1.33 6.74 12.34%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.5414 0.5207 0.5003 0.4708 0.4575 0.4448 0.4371 15.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.79 1.90 0.75 0.68 0.63 0.59 -
P/RPS 1.19 1.06 1.28 0.52 0.49 0.49 0.48 82.87%
P/EPS 8.85 8.23 11.13 6.02 5.89 18.10 3.32 91.90%
EY 11.29 12.15 8.98 16.62 16.97 5.52 30.10 -47.89%
DY 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.27 1.44 0.60 0.56 0.54 0.51 87.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 13/11/07 23/08/07 18/05/07 15/02/07 28/11/06 28/08/06 -
Price 0.66 0.88 0.73 1.65 0.72 0.66 0.57 -
P/RPS 0.92 1.18 0.49 1.15 0.52 0.52 0.47 56.28%
P/EPS 6.88 9.17 4.28 13.24 6.24 18.97 3.21 66.00%
EY 14.55 10.91 23.38 7.56 16.03 5.27 31.16 -39.72%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.41 0.55 1.33 0.60 0.57 0.49 62.81%

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