[KOTRA] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 36.62%
YoY- -374.4%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 121,191 122,873 126,943 119,921 117,721 114,951 112,841 4.85%
PBT -2,526 -2,340 1,178 -1,779 -2,839 -3,515 -2,079 13.79%
Tax -56 -56 -56 -54 -53 -59 -60 -4.47%
NP -2,582 -2,396 1,122 -1,833 -2,892 -3,574 -2,139 13.30%
-
NP to SH -2,582 -2,396 1,122 -1,833 -2,892 -3,574 -2,139 13.30%
-
Tax Rate - - 4.75% - - - - -
Total Cost 123,773 125,269 125,821 121,754 120,613 118,525 114,980 5.01%
-
Net Worth 96,615 97,791 101,436 98,203 99,081 99,468 100,355 -2.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,615 97,791 101,436 98,203 99,081 99,468 100,355 -2.48%
NOSH 123,866 123,786 123,702 124,307 123,851 122,800 123,896 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.13% -1.95% 0.88% -1.53% -2.46% -3.11% -1.90% -
ROE -2.67% -2.45% 1.11% -1.87% -2.92% -3.59% -2.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.84 99.26 102.62 96.47 95.05 93.61 91.08 4.86%
EPS -2.08 -1.94 0.91 -1.47 -2.34 -2.91 -1.73 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.82 0.79 0.80 0.81 0.81 -2.47%
Adjusted Per Share Value based on latest NOSH - 124,307
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.76 82.90 85.65 80.91 79.42 77.55 76.13 4.84%
EPS -1.74 -1.62 0.76 -1.24 -1.95 -2.41 -1.44 13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6518 0.6598 0.6844 0.6626 0.6685 0.6711 0.6771 -2.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.75 0.60 0.60 0.55 0.49 0.48 -
P/RPS 0.89 0.76 0.58 0.62 0.58 0.52 0.53 41.05%
P/EPS -41.74 -38.75 66.15 -40.69 -23.55 -16.84 -27.80 30.95%
EY -2.40 -2.58 1.51 -2.46 -4.25 -5.94 -3.60 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.73 0.76 0.69 0.60 0.59 53.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 29/08/12 24/05/12 28/02/12 25/11/11 25/08/11 -
Price 0.63 0.70 0.64 0.55 0.58 0.53 0.50 -
P/RPS 0.64 0.71 0.62 0.57 0.61 0.57 0.55 10.58%
P/EPS -30.22 -36.16 70.56 -37.30 -24.84 -18.21 -28.96 2.86%
EY -3.31 -2.77 1.42 -2.68 -4.03 -5.49 -3.45 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.78 0.70 0.72 0.65 0.62 19.41%

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