[KOTRA] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.99%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 21,249 18,011 20,293 17,787 15,457 15,362 15,551 23.06%
PBT 2,755 492 3,244 2,143 1,785 2,158 2,399 9.63%
Tax 0 0 152 0 447 58 -407 -
NP 2,755 492 3,396 2,143 2,232 2,216 1,992 24.05%
-
NP to SH 2,755 492 3,396 2,143 2,232 2,216 1,992 24.05%
-
Tax Rate 0.00% 0.00% -4.69% 0.00% -25.04% -2.69% 16.97% -
Total Cost 18,494 17,519 16,897 15,644 13,225 13,146 13,559 22.92%
-
Net Worth 67,756 65,933 64,771 61,646 59,482 56,806 55,652 13.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 1,012 -
Div Payout % - - - - - - 50.85% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 67,756 65,933 64,771 61,646 59,482 56,806 55,652 13.97%
NOSH 56,224 56,551 56,225 56,246 56,221 56,243 56,271 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.97% 2.73% 16.73% 12.05% 14.44% 14.43% 12.81% -
ROE 4.07% 0.75% 5.24% 3.48% 3.75% 3.90% 3.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.79 31.85 36.09 31.62 27.49 27.31 27.64 23.11%
EPS 4.90 0.87 6.04 3.81 3.97 3.94 3.54 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 1.2051 1.1659 1.152 1.096 1.058 1.01 0.989 14.04%
Adjusted Per Share Value based on latest NOSH - 56,246
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.33 12.14 13.68 11.99 10.42 10.36 10.49 23.04%
EPS 1.86 0.33 2.29 1.44 1.50 1.49 1.34 24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.4568 0.4446 0.4367 0.4156 0.4011 0.383 0.3752 13.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.68 0.63 0.59 0.57 0.60 0.62 0.59 -
P/RPS 1.80 1.98 1.63 1.80 2.18 2.27 2.13 -10.58%
P/EPS 13.88 72.41 9.77 14.96 15.11 15.74 16.67 -11.46%
EY 7.21 1.38 10.24 6.68 6.62 6.35 6.00 12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.05 -
P/NAPS 0.56 0.54 0.51 0.52 0.57 0.61 0.60 -4.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 28/11/06 28/08/06 24/05/06 28/02/06 24/11/05 22/08/05 -
Price 0.72 0.66 0.57 0.55 0.61 0.62 0.60 -
P/RPS 1.91 2.07 1.58 1.74 2.22 2.27 2.17 -8.13%
P/EPS 14.69 75.86 9.44 14.44 15.37 15.74 16.95 -9.07%
EY 6.81 1.32 10.60 6.93 6.51 6.35 5.90 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/NAPS 0.60 0.57 0.49 0.50 0.58 0.61 0.61 -1.09%

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