[KOTRA] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 170.68%
YoY- 199.56%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 140,701 133,744 131,294 129,800 121,191 122,873 126,943 7.08%
PBT 6,183 4,308 3,829 1,881 -2,526 -2,340 1,178 201.10%
Tax -142 -142 -142 -56 -56 -56 -56 85.63%
NP 6,041 4,166 3,687 1,825 -2,582 -2,396 1,122 206.25%
-
NP to SH 6,041 4,166 3,687 1,825 -2,582 -2,396 1,122 206.25%
-
Tax Rate 2.30% 3.30% 3.71% 2.98% - - 4.75% -
Total Cost 134,660 129,578 127,607 127,975 123,773 125,269 125,821 4.61%
-
Net Worth 139,400 108,447 108,525 100,523 96,615 97,791 101,436 23.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 139,400 108,447 108,525 100,523 96,615 97,791 101,436 23.53%
NOSH 170,000 132,252 127,676 124,103 123,866 123,786 123,702 23.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.29% 3.11% 2.81% 1.41% -2.13% -1.95% 0.88% -
ROE 4.33% 3.84% 3.40% 1.82% -2.67% -2.45% 1.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.77 101.13 102.83 104.59 97.84 99.26 102.62 -13.31%
EPS 3.55 3.15 2.89 1.47 -2.08 -1.94 0.91 147.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.85 0.81 0.78 0.79 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 124,103
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.93 90.23 88.58 87.57 81.76 82.90 85.65 7.07%
EPS 4.08 2.81 2.49 1.23 -1.74 -1.62 0.76 205.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9405 0.7317 0.7322 0.6782 0.6518 0.6598 0.6844 23.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.78 0.67 0.55 0.87 0.75 0.60 -
P/RPS 1.09 0.77 0.65 0.53 0.89 0.76 0.58 52.11%
P/EPS 25.33 24.76 23.20 37.40 -41.74 -38.75 66.15 -47.17%
EY 3.95 4.04 4.31 2.67 -2.40 -2.58 1.51 89.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.79 0.68 1.12 0.95 0.73 31.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 30/11/12 29/08/12 -
Price 0.90 0.90 0.72 0.57 0.63 0.70 0.64 -
P/RPS 1.09 0.89 0.70 0.54 0.64 0.71 0.62 45.51%
P/EPS 25.33 28.57 24.93 38.76 -30.22 -36.16 70.56 -49.39%
EY 3.95 3.50 4.01 2.58 -3.31 -2.77 1.42 97.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 0.85 0.70 0.81 0.89 0.78 25.67%

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