[KOTRA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 63.0%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,389 102,357 72,203 47,033 23,080 89,994 65,589 -46.85%
PBT 1,129 12,466 7,795 5,771 4,089 8,984 7,038 -70.44%
Tax -1 -745 165 48 -519 139 -1,019 -99.00%
NP 1,128 11,721 7,960 5,819 3,570 9,123 6,019 -67.21%
-
NP to SH 1,128 11,721 7,960 5,819 3,570 9,123 6,019 -67.21%
-
Tax Rate 0.09% 5.98% -2.12% -0.83% 12.69% -1.55% 14.48% -
Total Cost 24,261 90,636 64,243 41,214 19,510 80,871 59,570 -45.02%
-
Net Worth 104,085 102,792 99,085 96,954 94,803 91,093 88,006 11.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 104,085 102,792 99,085 96,954 94,803 91,093 88,006 11.82%
NOSH 123,956 123,846 123,794 123,808 123,958 123,785 123,847 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.44% 11.45% 11.02% 12.37% 15.47% 10.14% 9.18% -
ROE 1.08% 11.40% 8.03% 6.00% 3.77% 10.01% 6.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.48 82.65 58.32 37.99 18.62 72.70 52.96 -46.89%
EPS 0.91 9.47 6.43 4.70 2.88 7.37 4.86 -67.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 11.76%
Adjusted Per Share Value based on latest NOSH - 123,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.13 69.06 48.71 31.73 15.57 60.72 44.25 -46.85%
EPS 0.76 7.91 5.37 3.93 2.41 6.16 4.06 -67.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.6935 0.6685 0.6541 0.6396 0.6146 0.5938 11.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.62 0.60 0.63 0.54 0.47 0.43 -
P/RPS 2.93 0.75 1.03 1.66 2.90 0.65 0.81 135.45%
P/EPS 65.93 6.55 9.33 13.40 18.75 6.38 8.85 280.97%
EY 1.52 15.26 10.72 7.46 5.33 15.68 11.30 -73.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.80 0.71 0.64 0.61 10.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.60 0.63 0.56 0.69 0.58 0.53 0.49 -
P/RPS 2.93 0.76 0.96 1.82 3.12 0.73 0.93 114.75%
P/EPS 65.93 6.66 8.71 14.68 20.14 7.19 10.08 249.34%
EY 1.52 15.02 11.48 6.81 4.97 13.91 9.92 -71.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.88 0.76 0.72 0.69 1.92%

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