[KOTRA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 100.2%
YoY- 83.18%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 20,063 86,682 65,413 44,252 23,057 83,168 60,505 -51.99%
PBT 1,672 7,676 7,922 5,968 2,979 9,090 5,303 -53.57%
Tax -274 523 -28 -20 -8 510 -46 227.52%
NP 1,398 8,199 7,894 5,948 2,971 9,600 5,257 -58.54%
-
NP to SH 1,398 8,199 7,894 5,948 2,971 9,600 5,257 -58.54%
-
Tax Rate 16.39% -6.81% 0.35% 0.34% 0.27% -5.61% 0.87% -
Total Cost 18,665 78,483 57,519 38,304 20,086 73,568 55,248 -51.39%
-
Net Worth 83,261 81,846 81,439 80,248 77,171 74,156 69,780 12.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 281 - -
Div Payout % - - - - - 2.93% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 83,261 81,846 81,439 80,248 77,171 74,156 69,780 12.46%
NOSH 123,716 123,709 123,730 123,916 123,791 56,239 56,224 68.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.97% 9.46% 12.07% 13.44% 12.89% 11.54% 8.69% -
ROE 1.68% 10.02% 9.69% 7.41% 3.85% 12.95% 7.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.22 70.07 52.87 35.71 18.63 147.88 107.61 -71.57%
EPS 1.13 6.62 6.38 4.80 2.40 17.07 9.35 -75.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.673 0.6616 0.6582 0.6476 0.6234 1.3186 1.2411 -33.42%
Adjusted Per Share Value based on latest NOSH - 123,526
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.54 58.48 44.13 29.86 15.56 56.11 40.82 -51.98%
EPS 0.94 5.53 5.33 4.01 2.00 6.48 3.55 -58.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.5617 0.5522 0.5495 0.5414 0.5207 0.5003 0.4708 12.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.52 0.77 0.85 0.79 1.90 0.75 -
P/RPS 2.77 0.74 1.46 2.38 4.24 1.28 0.70 149.55%
P/EPS 39.82 7.85 12.07 17.71 32.92 11.13 8.02 190.19%
EY 2.51 12.75 8.29 5.65 3.04 8.98 12.47 -65.55%
DY 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
P/NAPS 0.67 0.79 1.17 1.31 1.27 1.44 0.60 7.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 25/08/08 26/05/08 28/02/08 13/11/07 23/08/07 18/05/07 -
Price 0.40 0.60 0.57 0.66 0.88 0.73 1.65 -
P/RPS 2.47 0.86 1.08 1.85 4.72 0.49 1.53 37.49%
P/EPS 35.40 9.05 8.93 13.75 36.67 4.28 17.65 58.83%
EY 2.82 11.05 11.19 7.27 2.73 23.38 5.67 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.59 0.91 0.87 1.02 1.41 0.55 1.33 -41.74%

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