[KOTRA] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -157.98%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,770 43,228 35,494 25,879 41,775 37,553 28,537 31.06%
PBT 3,633 5,461 17 -3,346 5,913 3,599 -1,858 -
Tax -105 0 0 0 -142 0 0 -
NP 3,528 5,461 17 -3,346 5,771 3,599 -1,858 -
-
NP to SH 3,528 5,461 17 -3,346 5,771 3,599 -1,858 -
-
Tax Rate 2.89% 0.00% 0.00% - 2.40% 0.00% - -
Total Cost 39,242 37,767 35,477 29,225 36,004 33,954 30,395 18.62%
-
Net Worth 118,866 115,038 139,400 108,447 108,525 100,523 96,615 14.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 118,866 115,038 139,400 108,447 108,525 100,523 96,615 14.86%
NOSH 132,074 132,227 170,000 132,252 127,676 124,103 123,866 4.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.25% 12.63% 0.05% -12.93% 13.81% 9.58% -6.51% -
ROE 2.97% 4.75% 0.01% -3.09% 5.32% 3.58% -1.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.38 32.69 20.88 19.57 32.72 30.26 23.04 25.54%
EPS 2.67 4.13 0.01 -2.53 4.52 2.90 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.82 0.82 0.85 0.81 0.78 10.03%
Adjusted Per Share Value based on latest NOSH - 132,252
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.86 29.16 23.95 17.46 28.18 25.34 19.25 31.08%
EPS 2.38 3.68 0.01 -2.26 3.89 2.43 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.802 0.7761 0.9405 0.7317 0.7322 0.6782 0.6518 14.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 0.90 0.90 0.78 0.67 0.55 0.87 -
P/RPS 4.32 2.75 4.31 3.99 2.05 1.82 3.78 9.33%
P/EPS 52.41 21.79 9,000.00 -30.83 14.82 18.97 -58.00 -
EY 1.91 4.59 0.01 -3.24 6.75 5.27 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.03 1.10 0.95 0.79 0.68 1.12 24.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.51 1.17 0.90 0.90 0.72 0.57 0.63 -
P/RPS 4.66 3.58 4.31 4.60 2.20 1.88 2.73 42.96%
P/EPS 56.53 28.33 9,000.00 -35.57 15.93 19.66 -42.00 -
EY 1.77 3.53 0.01 -2.81 6.28 5.09 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.34 1.10 1.10 0.85 0.70 0.81 62.85%

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