[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -8.41%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 94,066 92,320 89,994 87,452 92,468 80,252 86,682 5.58%
PBT 11,542 16,356 8,984 9,384 10,654 6,688 7,676 31.15%
Tax 96 -2,076 139 -1,358 -1,892 -1,096 523 -67.60%
NP 11,638 14,280 9,123 8,025 8,762 5,592 8,199 26.22%
-
NP to SH 11,638 14,280 9,123 8,025 8,762 5,592 8,199 26.22%
-
Tax Rate -0.83% 12.69% -1.55% 14.47% 17.76% 16.39% -6.81% -
Total Cost 82,428 78,040 80,871 79,426 83,706 74,660 78,483 3.31%
-
Net Worth 96,954 94,803 91,093 88,006 86,295 83,261 81,846 11.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 96,954 94,803 91,093 88,006 86,295 83,261 81,846 11.92%
NOSH 123,808 123,958 123,785 123,847 123,757 123,716 123,709 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.37% 15.47% 10.14% 9.18% 9.48% 6.97% 9.46% -
ROE 12.00% 15.06% 10.01% 9.12% 10.15% 6.72% 10.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.98 74.48 72.70 70.61 74.72 64.87 70.07 5.53%
EPS 9.40 11.52 7.37 6.48 7.08 4.52 6.62 26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7831 0.7648 0.7359 0.7106 0.6973 0.673 0.6616 11.86%
Adjusted Per Share Value based on latest NOSH - 124,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.46 62.29 60.72 59.00 62.39 54.14 58.48 5.58%
EPS 7.85 9.63 6.16 5.41 5.91 3.77 5.53 26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.6396 0.6146 0.5938 0.5822 0.5617 0.5522 11.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.54 0.47 0.43 0.49 0.45 0.52 -
P/RPS 0.83 0.73 0.65 0.61 0.66 0.69 0.74 7.92%
P/EPS 6.70 4.69 6.38 6.64 6.92 9.96 7.85 -9.99%
EY 14.92 21.33 15.68 15.07 14.45 10.04 12.75 11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.64 0.61 0.70 0.67 0.79 0.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 -
Price 0.69 0.58 0.53 0.49 0.42 0.40 0.60 -
P/RPS 0.91 0.78 0.73 0.69 0.56 0.62 0.86 3.82%
P/EPS 7.34 5.03 7.19 7.56 5.93 8.85 9.05 -12.99%
EY 13.62 19.86 13.91 13.22 16.86 11.30 11.05 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.72 0.69 0.60 0.59 0.91 -2.20%

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