[KOTRA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 242.64%
YoY- 231.55%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 160,230 119,376 77,117 37,778 145,174 106,959 71,559 71.23%
PBT 7,865 4,899 4,223 3,632 1,178 284 -456 -
Tax -104 0 0 0 -118 0 0 -
NP 7,761 4,899 4,223 3,632 1,060 284 -456 -
-
NP to SH 7,761 4,899 4,223 3,632 1,060 284 -456 -
-
Tax Rate 1.32% 0.00% 0.00% 0.00% 10.02% 0.00% - -
Total Cost 152,469 114,477 72,894 34,146 144,114 106,675 72,015 64.95%
-
Net Worth 130,892 128,433 127,087 125,927 121,900 123,066 120,705 5.55%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 130,892 128,433 127,087 125,927 121,900 123,066 120,705 5.55%
NOSH 132,214 132,405 132,382 132,554 132,499 135,238 134,117 -0.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.84% 4.10% 5.48% 9.61% 0.73% 0.27% -0.64% -
ROE 5.93% 3.81% 3.32% 2.88% 0.87% 0.23% -0.38% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 121.19 90.16 58.25 28.50 109.57 79.09 53.36 72.86%
EPS 5.87 3.70 3.19 2.74 0.80 0.21 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.96 0.95 0.92 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 132,554
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 108.10 80.54 52.03 25.49 97.95 72.16 48.28 71.23%
EPS 5.24 3.31 2.85 2.45 0.72 0.19 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8831 0.8665 0.8574 0.8496 0.8224 0.8303 0.8144 5.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.04 1.06 1.07 1.08 1.13 1.11 1.16 -
P/RPS 0.86 1.18 1.84 3.79 1.03 1.40 2.17 -46.07%
P/EPS 17.72 28.65 33.54 39.42 141.25 528.57 -341.18 -
EY 5.64 3.49 2.98 2.54 0.71 0.19 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.11 1.14 1.23 1.22 1.29 -12.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 26/11/15 27/08/15 27/05/15 16/02/15 -
Price 1.08 1.01 1.05 1.05 1.01 1.10 1.27 -
P/RPS 0.89 1.12 1.80 3.68 0.92 1.39 2.38 -48.12%
P/EPS 18.40 27.30 32.92 38.32 126.25 523.81 -373.53 -
EY 5.44 3.66 3.04 2.61 0.79 0.19 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 1.09 1.11 1.10 1.21 1.41 -15.78%

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