[KOTRA] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -132.18%
YoY- -127.22%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,281 28,944 30,219 27,499 33,259 26,744 27,449 29.16%
PBT 3,965 -808 -1,672 -307 1,008 -1,868 -2,348 -
Tax -56 0 0 0 -54 1 -6 343.89%
NP 3,909 -808 -1,672 -307 954 -1,867 -2,354 -
-
NP to SH 3,909 -808 -1,672 -307 954 -1,867 -2,354 -
-
Tax Rate 1.41% - - - 5.36% - - -
Total Cost 36,372 29,752 31,891 27,806 32,305 28,611 29,803 14.21%
-
Net Worth 101,436 98,203 99,081 99,468 100,355 100,150 101,680 -0.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 101,436 98,203 99,081 99,468 100,355 100,150 101,680 -0.16%
NOSH 123,702 124,307 123,851 122,800 123,896 123,642 123,894 -0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.70% -2.79% -5.53% -1.12% 2.87% -6.98% -8.58% -
ROE 3.85% -0.82% -1.69% -0.31% 0.95% -1.86% -2.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.56 23.28 24.40 22.39 26.84 21.63 22.16 29.27%
EPS 3.16 -0.65 -1.35 -0.25 0.77 -1.51 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.80 0.81 0.81 0.81 0.8207 -0.05%
Adjusted Per Share Value based on latest NOSH - 122,800
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.16 19.52 20.38 18.54 22.42 18.03 18.51 29.15%
EPS 2.64 -0.54 -1.13 -0.21 0.64 -1.26 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6839 0.6621 0.6681 0.6707 0.6766 0.6753 0.6856 -0.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.60 0.60 0.55 0.49 0.48 0.59 0.55 -
P/RPS 1.84 2.58 2.25 2.19 1.79 2.73 2.48 -18.05%
P/EPS 18.99 -92.31 -40.74 -196.00 62.34 -39.07 -28.95 -
EY 5.27 -1.08 -2.45 -0.51 1.60 -2.56 -3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.69 0.60 0.59 0.73 0.67 5.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 28/02/12 25/11/11 25/08/11 25/05/11 23/02/11 -
Price 0.64 0.55 0.58 0.53 0.50 0.54 0.53 -
P/RPS 1.97 2.36 2.38 2.37 1.86 2.50 2.39 -12.09%
P/EPS 20.25 -84.62 -42.96 -212.00 64.94 -35.76 -27.89 -
EY 4.94 -1.18 -2.33 -0.47 1.54 -2.80 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.72 0.65 0.62 0.67 0.65 12.93%

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