[KOTRA] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -49.61%
YoY- -55.72%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,951 112,841 109,736 108,162 104,666 102,357 96,608 12.27%
PBT -3,515 -2,079 1,584 5,476 9,506 12,466 9,741 -
Tax -59 -60 -916 -800 -227 -745 1,323 -
NP -3,574 -2,139 668 4,676 9,279 11,721 11,064 -
-
NP to SH -3,574 -2,139 668 4,676 9,279 11,721 11,064 -
-
Tax Rate - - 57.83% 14.61% 2.39% 5.98% -13.58% -
Total Cost 118,525 114,980 109,068 103,486 95,387 90,636 85,544 24.25%
-
Net Worth 99,468 100,355 100,150 101,680 104,085 102,895 99,055 0.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 99,468 100,355 100,150 101,680 104,085 102,895 99,055 0.27%
NOSH 122,800 123,896 123,642 123,894 123,956 123,970 123,757 -0.51%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.11% -1.90% 0.61% 4.32% 8.87% 11.45% 11.45% -
ROE -3.59% -2.13% 0.67% 4.60% 8.91% 11.39% 11.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.61 91.08 88.75 87.30 84.44 82.57 78.06 12.86%
EPS -2.91 -1.73 0.54 3.77 7.49 9.45 8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.8207 0.8397 0.83 0.8004 0.79%
Adjusted Per Share Value based on latest NOSH - 123,894
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.51 76.08 73.99 72.93 70.57 69.01 65.14 12.27%
EPS -2.41 -1.44 0.45 3.15 6.26 7.90 7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6707 0.6766 0.6753 0.6856 0.7018 0.6938 0.6679 0.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.49 0.48 0.59 0.55 0.60 0.62 0.60 -
P/RPS 0.52 0.53 0.66 0.63 0.71 0.75 0.77 -23.00%
P/EPS -16.84 -27.80 109.21 14.57 8.02 6.56 6.71 -
EY -5.94 -3.60 0.92 6.86 12.48 15.25 14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.73 0.67 0.71 0.75 0.75 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 25/05/11 23/02/11 25/11/10 27/08/10 26/05/10 -
Price 0.53 0.50 0.54 0.53 0.60 0.63 0.56 -
P/RPS 0.57 0.55 0.61 0.61 0.71 0.76 0.72 -14.40%
P/EPS -18.21 -28.96 99.95 14.04 8.02 6.66 6.26 -
EY -5.49 -3.45 1.00 7.12 12.48 15.01 15.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.67 0.65 0.71 0.76 0.70 -4.81%

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