[KOTRA] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -85.51%
YoY- -77.8%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,663 21,245 21,249 18,011 20,293 17,787 15,457 29.15%
PBT 3,787 2,056 2,755 492 3,244 2,143 1,785 65.33%
Tax 556 -46 0 0 152 0 447 15.70%
NP 4,343 2,010 2,755 492 3,396 2,143 2,232 56.04%
-
NP to SH 4,343 2,010 2,755 492 3,396 2,143 2,232 56.04%
-
Tax Rate -14.68% 2.24% 0.00% 0.00% -4.69% 0.00% -25.04% -
Total Cost 18,320 19,235 18,494 17,519 16,897 15,644 13,225 24.34%
-
Net Worth 74,179 69,877 67,756 65,933 64,771 61,646 59,482 15.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 281 - - - - - - -
Div Payout % 6.48% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,179 69,877 67,756 65,933 64,771 61,646 59,482 15.90%
NOSH 56,256 56,302 56,224 56,551 56,225 56,246 56,221 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.16% 9.46% 12.97% 2.73% 16.73% 12.05% 14.44% -
ROE 5.85% 2.88% 4.07% 0.75% 5.24% 3.48% 3.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.29 37.73 37.79 31.85 36.09 31.62 27.49 29.11%
EPS 7.72 3.57 4.90 0.87 6.04 3.81 3.97 55.98%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3186 1.2411 1.2051 1.1659 1.152 1.096 1.058 15.85%
Adjusted Per Share Value based on latest NOSH - 56,551
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.28 14.32 14.33 12.14 13.68 11.99 10.42 29.16%
EPS 2.93 1.36 1.86 0.33 2.29 1.44 1.50 56.45%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5002 0.4711 0.4568 0.4446 0.4367 0.4156 0.4011 15.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 0.75 0.68 0.63 0.59 0.57 0.60 -
P/RPS 4.72 1.99 1.80 1.98 1.63 1.80 2.18 67.59%
P/EPS 24.61 21.01 13.88 72.41 9.77 14.96 15.11 38.55%
EY 4.06 4.76 7.21 1.38 10.24 6.68 6.62 -27.87%
DY 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.60 0.56 0.54 0.51 0.52 0.57 85.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 18/05/07 15/02/07 28/11/06 28/08/06 24/05/06 28/02/06 -
Price 0.73 1.65 0.72 0.66 0.57 0.55 0.61 -
P/RPS 1.81 4.37 1.91 2.07 1.58 1.74 2.22 -12.75%
P/EPS 9.46 46.22 14.69 75.86 9.44 14.44 15.37 -27.70%
EY 10.58 2.16 6.81 1.32 10.60 6.93 6.51 38.35%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.33 0.60 0.57 0.49 0.50 0.58 -3.48%

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