[KOTRA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 16.01%
YoY- 1625.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 78,966 33,893 160,230 119,376 77,117 37,778 145,174 -33.24%
PBT 5,882 130 7,865 4,899 4,223 3,632 1,178 190.71%
Tax 0 0 -104 0 0 0 -118 -
NP 5,882 130 7,761 4,899 4,223 3,632 1,060 211.81%
-
NP to SH 5,882 130 7,761 4,899 4,223 3,632 1,060 211.81%
-
Tax Rate 0.00% 0.00% 1.32% 0.00% 0.00% 0.00% 10.02% -
Total Cost 73,084 33,763 152,469 114,477 72,894 34,146 144,114 -36.27%
-
Net Worth 137,776 128,699 130,892 128,433 127,087 125,927 121,900 8.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 26 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 137,776 128,699 130,892 128,433 127,087 125,927 121,900 8.46%
NOSH 132,477 129,999 132,214 132,405 132,382 132,554 132,499 -0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.45% 0.38% 4.84% 4.10% 5.48% 9.61% 0.73% -
ROE 4.27% 0.10% 5.93% 3.81% 3.32% 2.88% 0.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.61 26.07 121.19 90.16 58.25 28.50 109.57 -33.23%
EPS 4.44 0.10 5.87 3.70 3.19 2.74 0.80 211.84%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.99 0.99 0.97 0.96 0.95 0.92 8.47%
Adjusted Per Share Value based on latest NOSH - 132,549
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.28 22.87 108.10 80.54 52.03 25.49 97.95 -33.24%
EPS 3.97 0.09 5.24 3.31 2.85 2.45 0.72 210.49%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9295 0.8683 0.8831 0.8665 0.8574 0.8496 0.8224 8.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.11 1.03 1.04 1.06 1.07 1.08 1.13 -
P/RPS 1.86 3.95 0.86 1.18 1.84 3.79 1.03 48.02%
P/EPS 25.00 1,030.00 17.72 28.65 33.54 39.42 141.25 -68.31%
EY 4.00 0.10 5.64 3.49 2.98 2.54 0.71 214.96%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 1.05 1.09 1.11 1.14 1.23 -8.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 08/02/17 23/11/16 29/08/16 25/05/16 25/02/16 26/11/15 27/08/15 -
Price 1.15 1.19 1.08 1.01 1.05 1.05 1.01 -
P/RPS 1.93 4.56 0.89 1.12 1.80 3.68 0.92 63.50%
P/EPS 25.90 1,190.00 18.40 27.30 32.92 38.32 126.25 -65.04%
EY 3.86 0.08 5.44 3.66 3.04 2.61 0.79 186.56%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.09 1.04 1.09 1.11 1.10 0.60%

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