[KOTRA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -60.87%
YoY- 155.36%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,357 72,203 47,033 23,080 89,994 65,589 46,234 70.11%
PBT 12,466 7,795 5,771 4,089 8,984 7,038 5,327 76.53%
Tax -745 165 48 -519 139 -1,019 -946 -14.75%
NP 11,721 7,960 5,819 3,570 9,123 6,019 4,381 93.06%
-
NP to SH 11,721 7,960 5,819 3,570 9,123 6,019 4,381 93.06%
-
Tax Rate 5.98% -2.12% -0.83% 12.69% -1.55% 14.48% 17.76% -
Total Cost 90,636 64,243 41,214 19,510 80,871 59,570 41,853 67.62%
-
Net Worth 102,792 99,085 96,954 94,803 91,093 88,006 86,295 12.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,792 99,085 96,954 94,803 91,093 88,006 86,295 12.40%
NOSH 123,846 123,794 123,808 123,958 123,785 123,847 123,757 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.45% 11.02% 12.37% 15.47% 10.14% 9.18% 9.48% -
ROE 11.40% 8.03% 6.00% 3.77% 10.01% 6.84% 5.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.65 58.32 37.99 18.62 72.70 52.96 37.36 70.02%
EPS 9.47 6.43 4.70 2.88 7.37 4.86 3.54 93.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 0.6973 12.35%
Adjusted Per Share Value based on latest NOSH - 123,958
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.06 48.71 31.73 15.57 60.72 44.25 31.19 70.12%
EPS 7.91 5.37 3.93 2.41 6.16 4.06 2.96 92.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6935 0.6685 0.6541 0.6396 0.6146 0.5938 0.5822 12.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.60 0.63 0.54 0.47 0.43 0.49 -
P/RPS 0.75 1.03 1.66 2.90 0.65 0.81 1.31 -31.12%
P/EPS 6.55 9.33 13.40 18.75 6.38 8.85 13.84 -39.35%
EY 15.26 10.72 7.46 5.33 15.68 11.30 7.22 64.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.80 0.71 0.64 0.61 0.70 4.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.63 0.56 0.69 0.58 0.53 0.49 0.42 -
P/RPS 0.76 0.96 1.82 3.12 0.73 0.93 1.12 -22.83%
P/EPS 6.66 8.71 14.68 20.14 7.19 10.08 11.86 -32.00%
EY 15.02 11.48 6.81 4.97 13.91 9.92 8.43 47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.88 0.76 0.72 0.69 0.60 17.11%

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