[KOTRA] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 232.69%
YoY- 228.61%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 160,230 145,174 147,371 131,294 126,943 112,841 102,357 7.74%
PBT 7,865 1,178 5,765 3,829 1,178 -2,079 12,466 -7.38%
Tax -104 -118 -105 -142 -56 -60 -745 -27.95%
NP 7,761 1,060 5,660 3,687 1,122 -2,139 11,721 -6.63%
-
NP to SH 7,761 1,060 5,660 3,687 1,122 -2,139 11,721 -6.63%
-
Tax Rate 1.32% 10.02% 1.82% 3.71% 4.75% - 5.98% -
Total Cost 152,469 144,114 141,711 127,607 125,821 114,980 90,636 9.04%
-
Net Worth 130,892 121,900 118,983 108,441 101,103 100,149 102,792 4.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 130,892 121,900 118,983 108,441 101,103 100,149 102,792 4.10%
NOSH 132,214 132,499 132,204 127,577 123,296 123,641 123,846 1.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.84% 0.73% 3.84% 2.81% 0.88% -1.90% 11.45% -
ROE 5.93% 0.87% 4.76% 3.40% 1.11% -2.14% 11.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.19 109.57 111.47 102.91 102.96 91.26 82.65 6.58%
EPS 5.87 0.80 4.29 2.89 0.91 -1.73 9.47 -7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.85 0.82 0.81 0.83 2.97%
Adjusted Per Share Value based on latest NOSH - 127,676
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 108.10 97.95 99.43 88.58 85.65 76.13 69.06 7.74%
EPS 5.24 0.72 3.82 2.49 0.76 -1.44 7.91 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8831 0.8224 0.8028 0.7316 0.6821 0.6757 0.6935 4.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.04 1.13 1.40 0.67 0.60 0.48 0.62 -
P/RPS 0.86 1.03 1.26 0.65 0.58 0.53 0.75 2.30%
P/EPS 17.72 141.25 32.70 23.18 65.93 -27.75 6.55 18.02%
EY 5.64 0.71 3.06 4.31 1.52 -3.60 15.26 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 1.56 0.79 0.73 0.59 0.75 5.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 28/08/13 29/08/12 25/08/11 27/08/10 -
Price 1.08 1.01 1.51 0.72 0.64 0.50 0.63 -
P/RPS 0.89 0.92 1.35 0.70 0.62 0.55 0.76 2.66%
P/EPS 18.40 126.25 35.27 24.91 70.33 -28.90 6.66 18.43%
EY 5.44 0.79 2.84 4.01 1.42 -3.46 15.02 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 1.68 0.85 0.78 0.62 0.76 6.18%

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