[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 47.25%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 79,582 52,838 25,389 102,357 72,203 47,033 23,080 128.40%
PBT -3,087 -1,219 1,129 12,466 7,795 5,771 4,089 -
Tax -6 -7 -1 -745 165 48 -519 -94.90%
NP -3,093 -1,226 1,128 11,721 7,960 5,819 3,570 -
-
NP to SH -3,093 -1,226 1,128 11,721 7,960 5,819 3,570 -
-
Tax Rate - - 0.09% 5.98% -2.12% -0.83% 12.69% -
Total Cost 82,675 54,064 24,261 90,636 64,243 41,214 19,510 162.09%
-
Net Worth 100,213 101,634 104,085 102,792 99,085 96,954 94,803 3.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 100,213 101,634 104,085 102,792 99,085 96,954 94,803 3.77%
NOSH 123,720 123,838 123,956 123,846 123,794 123,808 123,958 -0.12%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.89% -2.32% 4.44% 11.45% 11.02% 12.37% 15.47% -
ROE -3.09% -1.21% 1.08% 11.40% 8.03% 6.00% 3.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.32 42.67 20.48 82.65 58.32 37.99 18.62 128.68%
EPS -2.50 -0.99 0.91 9.47 6.43 4.70 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.8207 0.8397 0.83 0.8004 0.7831 0.7648 3.90%
Adjusted Per Share Value based on latest NOSH - 123,970
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 53.66 35.63 17.12 69.01 48.68 31.71 15.56 128.43%
EPS -2.09 -0.83 0.76 7.90 5.37 3.92 2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6757 0.6853 0.7018 0.6931 0.6681 0.6537 0.6392 3.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.59 0.55 0.60 0.62 0.60 0.63 0.54 -
P/RPS 0.92 1.29 2.93 0.75 1.03 1.66 2.90 -53.51%
P/EPS -23.60 -55.56 65.93 6.55 9.33 13.40 18.75 -
EY -4.24 -1.80 1.52 15.26 10.72 7.46 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.71 0.75 0.75 0.80 0.71 1.87%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 25/11/10 27/08/10 26/05/10 10/02/10 25/11/09 -
Price 0.54 0.53 0.60 0.63 0.56 0.69 0.58 -
P/RPS 0.84 1.24 2.93 0.76 0.96 1.82 3.12 -58.33%
P/EPS -21.60 -53.54 65.93 6.66 8.71 14.68 20.14 -
EY -4.63 -1.87 1.52 15.02 11.48 6.81 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.71 0.76 0.70 0.88 0.76 -8.06%

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