[KOTRA] QoQ Quarter Result on 30-Jun-2016 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 323.37%
YoY- 268.81%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 45,220 45,073 33,893 40,854 42,259 39,339 37,778 12.72%
PBT 4,584 5,752 130 2,966 676 591 3,632 16.77%
Tax 0 0 0 -104 0 0 0 -
NP 4,584 5,752 130 2,862 676 591 3,632 16.77%
-
NP to SH 4,584 5,752 130 2,862 676 591 3,632 16.77%
-
Tax Rate 0.00% 0.00% 0.00% 3.51% 0.00% 0.00% 0.00% -
Total Cost 40,636 39,321 33,763 37,992 41,583 38,748 34,146 12.28%
-
Net Worth 136,460 137,835 128,699 130,570 128,572 126,079 125,927 5.49%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 26 - - - - - -
Div Payout % - 0.46% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 136,460 137,835 128,699 130,570 128,572 126,079 125,927 5.49%
NOSH 132,485 132,534 129,999 131,889 132,549 131,333 132,554 -0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.14% 12.76% 0.38% 7.01% 1.60% 1.50% 9.61% -
ROE 3.36% 4.17% 0.10% 2.19% 0.53% 0.47% 2.88% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.13 34.01 26.07 30.98 31.88 29.95 28.50 12.75%
EPS 3.46 4.34 0.10 2.17 0.51 0.45 2.74 16.81%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.99 0.99 0.97 0.96 0.95 5.53%
Adjusted Per Share Value based on latest NOSH - 131,889
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 30.49 30.39 22.85 27.55 28.49 26.52 25.47 12.72%
EPS 3.09 3.88 0.09 1.93 0.46 0.40 2.45 16.71%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9201 0.9294 0.8678 0.8804 0.8669 0.8501 0.8491 5.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.38 1.11 1.03 1.04 1.06 1.07 1.08 -
P/RPS 4.04 3.26 3.95 3.36 3.32 3.57 3.79 4.34%
P/EPS 39.88 25.58 1,030.00 47.93 207.84 237.78 39.42 0.77%
EY 2.51 3.91 0.10 2.09 0.48 0.42 2.54 -0.78%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.07 1.04 1.05 1.09 1.11 1.14 11.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 08/02/17 23/11/16 29/08/16 25/05/16 25/02/16 26/11/15 -
Price 1.58 1.15 1.19 1.08 1.01 1.05 1.05 -
P/RPS 4.63 3.38 4.56 3.49 3.17 3.51 3.68 16.52%
P/EPS 45.66 26.50 1,190.00 49.77 198.04 233.33 38.32 12.38%
EY 2.19 3.77 0.08 2.01 0.50 0.43 2.61 -11.02%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.11 1.20 1.09 1.04 1.09 1.11 23.83%

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