[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 6.11%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 103,932 93,716 126,943 115,549 115,436 109,996 112,841 -5.31%
PBT -11,366 -15,300 1,178 -3,716 -3,958 -1,228 -2,079 208.74%
Tax 0 0 -56 0 0 0 -60 -
NP -11,366 -15,300 1,122 -3,716 -3,958 -1,228 -2,139 202.97%
-
NP to SH -11,366 -15,300 1,122 -3,716 -3,958 -1,228 -2,139 202.97%
-
Tax Rate - - 4.75% - - - - -
Total Cost 115,298 109,016 125,821 119,265 119,394 111,224 114,980 0.18%
-
Net Worth 96,784 97,791 101,103 97,854 98,949 99,468 100,149 -2.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,784 97,791 101,103 97,854 98,949 99,468 100,149 -2.24%
NOSH 124,082 123,786 123,296 123,866 123,687 122,800 123,641 0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.94% -16.33% 0.88% -3.22% -3.43% -1.12% -1.90% -
ROE -11.74% -15.65% 1.11% -3.80% -4.00% -1.23% -2.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.76 75.71 102.96 93.29 93.33 89.57 91.26 -5.53%
EPS -9.16 -12.36 0.91 -3.00 -3.20 -1.00 -1.73 202.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.82 0.79 0.80 0.81 0.81 -2.47%
Adjusted Per Share Value based on latest NOSH - 124,307
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.08 63.19 85.59 77.91 77.83 74.16 76.08 -5.30%
EPS -7.66 -10.32 0.76 -2.51 -2.67 -0.83 -1.44 203.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6526 0.6594 0.6817 0.6598 0.6672 0.6707 0.6753 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.75 0.60 0.60 0.55 0.49 0.48 -
P/RPS 1.04 0.99 0.58 0.64 0.59 0.55 0.53 56.41%
P/EPS -9.50 -6.07 65.93 -20.00 -17.19 -49.00 -27.75 -50.90%
EY -10.53 -16.48 1.52 -5.00 -5.82 -2.04 -3.60 103.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.73 0.76 0.69 0.60 0.59 53.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 29/08/12 24/05/12 28/02/12 25/11/11 25/08/11 -
Price 0.63 0.70 0.64 0.55 0.58 0.53 0.50 -
P/RPS 0.75 0.92 0.62 0.59 0.62 0.59 0.55 22.85%
P/EPS -6.88 -5.66 70.33 -18.33 -18.12 -53.00 -28.90 -61.42%
EY -14.54 -17.66 1.42 -5.45 -5.52 -1.89 -3.46 159.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.78 0.70 0.72 0.65 0.62 19.41%

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