[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 141.52%
YoY- -86.68%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 154,234 151,112 145,174 142,612 143,118 128,692 147,371 3.07%
PBT 8,446 14,528 1,178 378 -912 -11,044 5,765 28.90%
Tax 0 0 -118 0 0 0 -105 -
NP 8,446 14,528 1,060 378 -912 -11,044 5,660 30.48%
-
NP to SH 8,446 14,528 1,060 378 -912 -11,044 5,660 30.48%
-
Tax Rate 0.00% 0.00% 10.02% 0.00% - - 1.82% -
Total Cost 145,788 136,584 144,114 142,233 144,030 139,736 141,711 1.90%
-
Net Worth 127,087 125,927 121,900 123,066 120,705 116,252 118,983 4.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,087 125,927 121,900 123,066 120,705 116,252 118,983 4.47%
NOSH 132,382 132,554 132,499 135,237 134,117 132,105 132,204 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.48% 9.61% 0.73% 0.27% -0.64% -8.58% 3.84% -
ROE 6.65% 11.54% 0.87% 0.31% -0.76% -9.50% 4.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 116.51 114.00 109.57 105.45 106.71 97.42 111.47 2.98%
EPS 6.38 10.96 0.80 0.28 -0.68 -8.36 4.29 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.92 0.91 0.90 0.88 0.90 4.38%
Adjusted Per Share Value based on latest NOSH - 132,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 104.06 101.95 97.95 96.22 96.56 86.83 99.43 3.07%
EPS 5.70 9.80 0.72 0.26 -0.62 -7.45 3.82 30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8574 0.8496 0.8224 0.8303 0.8144 0.7843 0.8028 4.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 1.08 1.13 1.11 1.16 1.36 1.40 -
P/RPS 0.92 0.95 1.03 1.05 1.09 1.40 1.26 -18.86%
P/EPS 16.77 9.85 141.25 396.43 -170.59 -16.27 32.70 -35.85%
EY 5.96 10.15 0.71 0.25 -0.59 -6.15 3.06 55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.23 1.22 1.29 1.55 1.56 -20.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 27/05/15 16/02/15 26/11/14 27/08/14 -
Price 1.05 1.05 1.01 1.10 1.27 1.30 1.51 -
P/RPS 0.90 0.92 0.92 1.04 1.19 1.33 1.35 -23.62%
P/EPS 16.46 9.58 126.25 392.86 -186.76 -15.55 35.27 -39.75%
EY 6.08 10.44 0.79 0.25 -0.54 -6.43 2.84 65.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 1.10 1.21 1.41 1.48 1.68 -24.99%

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