[KOTRA] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 60.35%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 43,228 35,494 25,879 41,775 37,553 28,537 23,429 50.48%
PBT 5,461 17 -3,346 5,913 3,599 -1,858 -3,825 -
Tax 0 0 0 -142 0 0 0 -
NP 5,461 17 -3,346 5,771 3,599 -1,858 -3,825 -
-
NP to SH 5,461 17 -3,346 5,771 3,599 -1,858 -3,825 -
-
Tax Rate 0.00% 0.00% - 2.40% 0.00% - - -
Total Cost 37,767 35,477 29,225 36,004 33,954 30,395 27,254 24.32%
-
Net Worth 115,038 139,400 108,447 108,525 100,523 96,615 97,791 11.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 115,038 139,400 108,447 108,525 100,523 96,615 97,791 11.44%
NOSH 132,227 170,000 132,252 127,676 124,103 123,866 123,786 4.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.63% 0.05% -12.93% 13.81% 9.58% -6.51% -16.33% -
ROE 4.75% 0.01% -3.09% 5.32% 3.58% -1.92% -3.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.69 20.88 19.57 32.72 30.26 23.04 18.93 43.98%
EPS 4.13 0.01 -2.53 4.52 2.90 -1.50 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.82 0.82 0.85 0.81 0.78 0.79 6.64%
Adjusted Per Share Value based on latest NOSH - 127,676
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.16 23.95 17.46 28.18 25.34 19.25 15.81 50.45%
EPS 3.68 0.01 -2.26 3.89 2.43 -1.25 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7761 0.9405 0.7317 0.7322 0.6782 0.6518 0.6598 11.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.90 0.78 0.67 0.55 0.87 0.75 -
P/RPS 2.75 4.31 3.99 2.05 1.82 3.78 3.96 -21.59%
P/EPS 21.79 9,000.00 -30.83 14.82 18.97 -58.00 -24.27 -
EY 4.59 0.01 -3.24 6.75 5.27 -1.72 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.95 0.79 0.68 1.12 0.95 5.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 30/11/12 -
Price 1.17 0.90 0.90 0.72 0.57 0.63 0.70 -
P/RPS 3.58 4.31 4.60 2.20 1.88 2.73 3.70 -2.17%
P/EPS 28.33 9,000.00 -35.57 15.93 19.66 -42.00 -22.65 -
EY 3.53 0.01 -2.81 6.28 5.09 -2.38 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.10 1.10 0.85 0.70 0.81 0.89 31.39%

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