[KOTRA] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -45.09%
YoY- -15.83%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 23,953 23,080 24,405 19,355 26,171 20,063 21,269 8.22%
PBT 1,682 4,089 1,946 1,711 3,655 1,672 -246 -
Tax 567 -519 1,158 -73 -672 -274 551 1.92%
NP 2,249 3,570 3,104 1,638 2,983 1,398 305 277.46%
-
NP to SH 2,249 3,570 3,104 1,638 2,983 1,398 305 277.46%
-
Tax Rate -33.71% 12.69% -59.51% 4.27% 18.39% 16.39% - -
Total Cost 21,704 19,510 21,301 17,717 23,188 18,665 20,964 2.33%
-
Net Worth 96,768 94,803 91,005 88,178 86,308 83,261 83,928 9.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 96,768 94,803 91,005 88,178 86,308 83,261 83,928 9.92%
NOSH 123,571 123,958 123,665 124,090 123,775 123,716 126,857 -1.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.39% 15.47% 12.72% 8.46% 11.40% 6.97% 1.43% -
ROE 2.32% 3.77% 3.41% 1.86% 3.46% 1.68% 0.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.38 18.62 19.73 15.60 21.14 16.22 16.77 10.09%
EPS 1.82 2.88 2.51 1.32 2.41 1.13 0.25 274.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7831 0.7648 0.7359 0.7106 0.6973 0.673 0.6616 11.86%
Adjusted Per Share Value based on latest NOSH - 124,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.16 15.57 16.47 13.06 17.66 13.54 14.35 8.21%
EPS 1.52 2.41 2.09 1.11 2.01 0.94 0.21 272.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6529 0.6396 0.614 0.5949 0.5823 0.5617 0.5662 9.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.54 0.47 0.43 0.49 0.45 0.52 -
P/RPS 3.25 2.90 2.38 2.76 2.32 2.77 3.10 3.19%
P/EPS 34.62 18.75 18.73 32.58 20.33 39.82 216.28 -70.42%
EY 2.89 5.33 5.34 3.07 4.92 2.51 0.46 239.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.64 0.61 0.70 0.67 0.79 0.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 -
Price 0.69 0.58 0.53 0.49 0.42 0.40 0.60 -
P/RPS 3.56 3.12 2.69 3.14 1.99 2.47 3.58 -0.37%
P/EPS 37.91 20.14 21.12 37.12 17.43 35.40 249.56 -71.43%
EY 2.64 4.97 4.74 2.69 5.74 2.82 0.40 250.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.72 0.69 0.60 0.59 0.91 -2.20%

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