[KOTRA] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 15.01%
YoY- 155.36%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,154 25,170 23,953 23,080 24,405 19,355 26,171 9.93%
PBT 4,671 2,024 1,682 4,089 1,946 1,711 3,655 17.81%
Tax -910 117 567 -519 1,158 -73 -672 22.46%
NP 3,761 2,141 2,249 3,570 3,104 1,638 2,983 16.75%
-
NP to SH 3,761 2,141 2,249 3,570 3,104 1,638 2,983 16.75%
-
Tax Rate 19.48% -5.78% -33.71% 12.69% -59.51% 4.27% 18.39% -
Total Cost 26,393 23,029 21,704 19,510 21,301 17,717 23,188 9.04%
-
Net Worth 102,895 99,055 96,768 94,803 91,005 88,178 86,308 12.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,895 99,055 96,768 94,803 91,005 88,178 86,308 12.46%
NOSH 123,970 123,757 123,571 123,958 123,665 124,090 123,775 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.47% 8.51% 9.39% 15.47% 12.72% 8.46% 11.40% -
ROE 3.66% 2.16% 2.32% 3.77% 3.41% 1.86% 3.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.32 20.34 19.38 18.62 19.73 15.60 21.14 9.82%
EPS 3.04 1.73 1.82 2.88 2.51 1.32 2.41 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 0.6973 12.35%
Adjusted Per Share Value based on latest NOSH - 123,958
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.33 16.97 16.15 15.56 16.45 13.05 17.65 9.91%
EPS 2.54 1.44 1.52 2.41 2.09 1.10 2.01 16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6679 0.6525 0.6392 0.6136 0.5945 0.5819 12.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.60 0.63 0.54 0.47 0.43 0.49 -
P/RPS 2.55 2.95 3.25 2.90 2.38 2.76 2.32 6.52%
P/EPS 20.44 34.68 34.62 18.75 18.73 32.58 20.33 0.36%
EY 4.89 2.88 2.89 5.33 5.34 3.07 4.92 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.80 0.71 0.64 0.61 0.70 4.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.63 0.56 0.69 0.58 0.53 0.49 0.42 -
P/RPS 2.59 2.75 3.56 3.12 2.69 3.14 1.99 19.26%
P/EPS 20.77 32.37 37.91 20.14 21.12 37.12 17.43 12.43%
EY 4.82 3.09 2.64 4.97 4.74 2.69 5.74 -11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.88 0.76 0.72 0.69 0.60 17.11%

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