[KOTRA] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 100.51%
YoY- 100.91%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 32,173 42,770 43,228 35,494 25,879 41,775 37,553 -9.78%
PBT -2,761 3,633 5,461 17 -3,346 5,913 3,599 -
Tax 0 -105 0 0 0 -142 0 -
NP -2,761 3,528 5,461 17 -3,346 5,771 3,599 -
-
NP to SH -2,761 3,528 5,461 17 -3,346 5,771 3,599 -
-
Tax Rate - 2.89% 0.00% 0.00% - 2.40% 0.00% -
Total Cost 34,934 39,242 37,767 35,477 29,225 36,004 33,954 1.91%
-
Net Worth 116,252 118,866 115,038 139,400 108,447 108,525 100,523 10.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,252 118,866 115,038 139,400 108,447 108,525 100,523 10.16%
NOSH 132,105 132,074 132,227 170,000 132,252 127,676 124,103 4.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.58% 8.25% 12.63% 0.05% -12.93% 13.81% 9.58% -
ROE -2.38% 2.97% 4.75% 0.01% -3.09% 5.32% 3.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.35 32.38 32.69 20.88 19.57 32.72 30.26 -13.47%
EPS -2.09 2.67 4.13 0.01 -2.53 4.52 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.87 0.82 0.82 0.85 0.81 5.67%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.71 28.86 29.16 23.95 17.46 28.18 25.34 -9.78%
EPS -1.86 2.38 3.68 0.01 -2.26 3.89 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.802 0.7761 0.9405 0.7317 0.7322 0.6782 10.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.36 1.40 0.90 0.90 0.78 0.67 0.55 -
P/RPS 5.58 4.32 2.75 4.31 3.99 2.05 1.82 110.90%
P/EPS -65.07 52.41 21.79 9,000.00 -30.83 14.82 18.97 -
EY -1.54 1.91 4.59 0.01 -3.24 6.75 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.56 1.03 1.10 0.95 0.79 0.68 73.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.30 1.51 1.17 0.90 0.90 0.72 0.57 -
P/RPS 5.34 4.66 3.58 4.31 4.60 2.20 1.88 100.43%
P/EPS -62.20 56.53 28.33 9,000.00 -35.57 15.93 19.66 -
EY -1.61 1.77 3.53 0.01 -2.81 6.28 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.68 1.34 1.10 1.10 0.85 0.70 64.65%

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