[KOTRA] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -95.46%
YoY- -96.42%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 42,182 45,220 45,073 33,893 40,854 42,259 39,339 4.76%
PBT 2,058 4,584 5,752 130 2,966 676 591 129.91%
Tax -127 0 0 0 -104 0 0 -
NP 1,931 4,584 5,752 130 2,862 676 591 120.34%
-
NP to SH 1,931 4,584 5,752 130 2,862 676 591 120.34%
-
Tax Rate 6.17% 0.00% 0.00% 0.00% 3.51% 0.00% 0.00% -
Total Cost 40,251 40,636 39,321 33,763 37,992 41,583 38,748 2.57%
-
Net Worth 141,518 136,460 137,835 128,699 130,570 128,572 126,079 8.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 26 - - - - -
Div Payout % - - 0.46% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 141,518 136,460 137,835 128,699 130,570 128,572 126,079 8.01%
NOSH 132,260 132,485 132,534 129,999 131,889 132,549 131,333 0.47%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.58% 10.14% 12.76% 0.38% 7.01% 1.60% 1.50% -
ROE 1.36% 3.36% 4.17% 0.10% 2.19% 0.53% 0.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.89 34.13 34.01 26.07 30.98 31.88 29.95 4.27%
EPS 1.46 3.46 4.34 0.10 2.17 0.51 0.45 119.31%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.04 0.99 0.99 0.97 0.96 7.50%
Adjusted Per Share Value based on latest NOSH - 129,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.46 30.51 30.41 22.87 27.56 28.51 26.54 4.77%
EPS 1.30 3.09 3.88 0.09 1.93 0.46 0.40 119.56%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.9548 0.9207 0.9299 0.8683 0.8809 0.8674 0.8506 8.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.08 1.38 1.11 1.03 1.04 1.06 1.07 -
P/RPS 6.52 4.04 3.26 3.95 3.36 3.32 3.57 49.46%
P/EPS 142.47 39.88 25.58 1,030.00 47.93 207.84 237.78 -28.95%
EY 0.70 2.51 3.91 0.10 2.09 0.48 0.42 40.61%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.34 1.07 1.04 1.05 1.09 1.11 45.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 08/02/17 23/11/16 29/08/16 25/05/16 25/02/16 -
Price 2.00 1.58 1.15 1.19 1.08 1.01 1.05 -
P/RPS 6.27 4.63 3.38 4.56 3.49 3.17 3.51 47.27%
P/EPS 136.99 45.66 26.50 1,190.00 49.77 198.04 233.33 -29.90%
EY 0.73 2.19 3.77 0.08 2.01 0.50 0.43 42.35%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.53 1.11 1.20 1.09 1.04 1.09 43.35%

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