[KOTRA] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 0.72%
YoY- 19.49%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 18,011 20,293 17,787 15,457 15,362 15,551 16,643 5.40%
PBT 492 3,244 2,143 1,785 2,158 2,399 3,763 -74.20%
Tax 0 152 0 447 58 -407 -361 -
NP 492 3,396 2,143 2,232 2,216 1,992 3,402 -72.41%
-
NP to SH 492 3,396 2,143 2,232 2,216 1,992 3,402 -72.41%
-
Tax Rate 0.00% -4.69% 0.00% -25.04% -2.69% 16.97% 9.59% -
Total Cost 17,519 16,897 15,644 13,225 13,146 13,559 13,241 20.49%
-
Net Worth 65,933 64,771 61,646 59,482 56,806 55,652 53,532 14.88%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 1,012 - -
Div Payout % - - - - - 50.85% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 65,933 64,771 61,646 59,482 56,806 55,652 53,532 14.88%
NOSH 56,551 56,225 56,246 56,221 56,243 56,271 56,231 0.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.73% 16.73% 12.05% 14.44% 14.43% 12.81% 20.44% -
ROE 0.75% 5.24% 3.48% 3.75% 3.90% 3.58% 6.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.85 36.09 31.62 27.49 27.31 27.64 29.60 5.00%
EPS 0.87 6.04 3.81 3.97 3.94 3.54 6.05 -72.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.1659 1.152 1.096 1.058 1.01 0.989 0.952 14.45%
Adjusted Per Share Value based on latest NOSH - 56,221
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.15 13.69 12.00 10.43 10.36 10.49 11.23 5.38%
EPS 0.33 2.29 1.45 1.51 1.50 1.34 2.30 -72.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.4448 0.437 0.4159 0.4013 0.3833 0.3755 0.3612 14.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.63 0.59 0.57 0.60 0.62 0.59 0.62 -
P/RPS 1.98 1.63 1.80 2.18 2.27 2.13 2.09 -3.53%
P/EPS 72.41 9.77 14.96 15.11 15.74 16.67 10.25 267.73%
EY 1.38 10.24 6.68 6.62 6.35 6.00 9.76 -72.82%
DY 0.00 0.00 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.54 0.51 0.52 0.57 0.61 0.60 0.65 -11.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 28/08/06 24/05/06 28/02/06 24/11/05 22/08/05 26/05/05 -
Price 0.66 0.57 0.55 0.61 0.62 0.60 0.58 -
P/RPS 2.07 1.58 1.74 2.22 2.27 2.17 1.96 3.70%
P/EPS 75.86 9.44 14.44 15.37 15.74 16.95 9.59 296.50%
EY 1.32 10.60 6.93 6.51 6.35 5.90 10.43 -74.76%
DY 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.57 0.49 0.50 0.58 0.61 0.61 0.61 -4.41%

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