[KOTRA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -82.95%
YoY- -52.95%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 89,994 65,589 46,234 20,063 86,682 65,413 44,252 60.58%
PBT 8,984 7,038 5,327 1,672 7,676 7,922 5,968 31.38%
Tax 139 -1,019 -946 -274 523 -28 -20 -
NP 9,123 6,019 4,381 1,398 8,199 7,894 5,948 33.03%
-
NP to SH 9,123 6,019 4,381 1,398 8,199 7,894 5,948 33.03%
-
Tax Rate -1.55% 14.48% 17.76% 16.39% -6.81% 0.35% 0.34% -
Total Cost 80,871 59,570 41,853 18,665 78,483 57,519 38,304 64.65%
-
Net Worth 91,093 88,006 86,295 83,261 81,846 81,439 80,248 8.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,093 88,006 86,295 83,261 81,846 81,439 80,248 8.82%
NOSH 123,785 123,847 123,757 123,716 123,709 123,730 123,916 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.14% 9.18% 9.48% 6.97% 9.46% 12.07% 13.44% -
ROE 10.01% 6.84% 5.08% 1.68% 10.02% 9.69% 7.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.70 52.96 37.36 16.22 70.07 52.87 35.71 60.70%
EPS 7.37 4.86 3.54 1.13 6.62 6.38 4.80 33.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.7106 0.6973 0.673 0.6616 0.6582 0.6476 8.90%
Adjusted Per Share Value based on latest NOSH - 123,716
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.68 44.22 31.17 13.53 58.44 44.10 29.84 60.57%
EPS 6.15 4.06 2.95 0.94 5.53 5.32 4.01 33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6142 0.5934 0.5818 0.5614 0.5518 0.5491 0.5411 8.82%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.47 0.43 0.49 0.45 0.52 0.77 0.85 -
P/RPS 0.65 0.81 1.31 2.77 0.74 1.46 2.38 -57.93%
P/EPS 6.38 8.85 13.84 39.82 7.85 12.07 17.71 -49.40%
EY 15.68 11.30 7.22 2.51 12.75 8.29 5.65 97.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.70 0.67 0.79 1.17 1.31 -37.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 26/05/08 28/02/08 -
Price 0.53 0.49 0.42 0.40 0.60 0.57 0.66 -
P/RPS 0.73 0.93 1.12 2.47 0.86 1.08 1.85 -46.23%
P/EPS 7.19 10.08 11.86 35.40 9.05 8.93 13.75 -35.11%
EY 13.91 9.92 8.43 2.82 11.05 11.19 7.27 54.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.60 0.59 0.91 0.87 1.02 -20.73%

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