[KOTRA] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 89.5%
YoY- 917.7%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 25,170 23,953 23,080 24,405 19,355 26,171 20,063 16.33%
PBT 2,024 1,682 4,089 1,946 1,711 3,655 1,672 13.59%
Tax 117 567 -519 1,158 -73 -672 -274 -
NP 2,141 2,249 3,570 3,104 1,638 2,983 1,398 32.89%
-
NP to SH 2,141 2,249 3,570 3,104 1,638 2,983 1,398 32.89%
-
Tax Rate -5.78% -33.71% 12.69% -59.51% 4.27% 18.39% 16.39% -
Total Cost 23,029 21,704 19,510 21,301 17,717 23,188 18,665 15.05%
-
Net Worth 99,055 96,768 94,803 91,005 88,178 86,308 83,261 12.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 99,055 96,768 94,803 91,005 88,178 86,308 83,261 12.28%
NOSH 123,757 123,571 123,958 123,665 124,090 123,775 123,716 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.51% 9.39% 15.47% 12.72% 8.46% 11.40% 6.97% -
ROE 2.16% 2.32% 3.77% 3.41% 1.86% 3.46% 1.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 20.34 19.38 18.62 19.73 15.60 21.14 16.22 16.30%
EPS 1.73 1.82 2.88 2.51 1.32 2.41 1.13 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8004 0.7831 0.7648 0.7359 0.7106 0.6973 0.673 12.26%
Adjusted Per Share Value based on latest NOSH - 123,665
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.97 16.15 15.56 16.45 13.05 17.65 13.53 16.31%
EPS 1.44 1.52 2.41 2.09 1.10 2.01 0.94 32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6525 0.6392 0.6136 0.5945 0.5819 0.5614 12.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.63 0.54 0.47 0.43 0.49 0.45 -
P/RPS 2.95 3.25 2.90 2.38 2.76 2.32 2.77 4.29%
P/EPS 34.68 34.62 18.75 18.73 32.58 20.33 39.82 -8.80%
EY 2.88 2.89 5.33 5.34 3.07 4.92 2.51 9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.71 0.64 0.61 0.70 0.67 7.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 -
Price 0.56 0.69 0.58 0.53 0.49 0.42 0.40 -
P/RPS 2.75 3.56 3.12 2.69 3.14 1.99 2.47 7.42%
P/EPS 32.37 37.91 20.14 21.12 37.12 17.43 35.40 -5.79%
EY 3.09 2.64 4.97 4.74 2.69 5.74 2.82 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 0.76 0.72 0.69 0.60 0.59 12.08%

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