[KOTRA] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -463.01%
YoY- 12.52%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 135,572 151,112 128,692 103,516 93,716 109,996 101,556 4.92%
PBT 520 14,528 -11,044 -13,384 -15,300 -1,228 4,516 -30.22%
Tax 0 0 0 0 0 0 -4 -
NP 520 14,528 -11,044 -13,384 -15,300 -1,228 4,512 -30.21%
-
NP to SH 520 14,528 -11,044 -13,384 -15,300 -1,228 4,512 -30.21%
-
Tax Rate 0.00% 0.00% - - - - 0.09% -
Total Cost 135,052 136,584 139,736 116,900 109,016 111,224 97,044 5.65%
-
Net Worth 128,699 125,927 116,252 108,447 97,791 99,468 104,085 3.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 128,699 125,927 116,252 108,447 97,791 99,468 104,085 3.59%
NOSH 129,999 132,554 132,105 132,252 123,786 122,800 123,956 0.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.38% 9.61% -8.58% -12.93% -16.33% -1.12% 4.44% -
ROE 0.40% 11.54% -9.50% -12.34% -15.65% -1.23% 4.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 104.29 114.00 97.42 78.27 75.71 89.57 81.93 4.09%
EPS 0.40 10.96 -8.36 -10.12 -12.36 -1.00 3.64 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.88 0.82 0.79 0.81 0.8397 2.77%
Adjusted Per Share Value based on latest NOSH - 132,252
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 91.47 101.95 86.83 69.84 63.23 74.21 68.52 4.92%
EPS 0.35 9.80 -7.45 -9.03 -10.32 -0.83 3.04 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8683 0.8496 0.7843 0.7317 0.6598 0.6711 0.7022 3.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.03 1.08 1.36 0.78 0.75 0.49 0.60 -
P/RPS 0.99 0.95 1.40 1.00 0.99 0.55 0.73 5.20%
P/EPS 257.50 9.85 -16.27 -7.71 -6.07 -49.00 16.48 58.04%
EY 0.39 10.15 -6.15 -12.97 -16.48 -2.04 6.07 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 1.55 0.95 0.95 0.60 0.71 6.56%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 26/11/14 27/11/13 30/11/12 25/11/11 25/11/10 -
Price 1.19 1.05 1.30 0.90 0.70 0.53 0.60 -
P/RPS 1.14 0.92 1.33 1.15 0.92 0.59 0.73 7.70%
P/EPS 297.50 9.58 -15.55 -8.89 -5.66 -53.00 16.48 61.89%
EY 0.34 10.44 -6.43 -11.24 -17.66 -1.89 6.07 -38.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 1.48 1.10 0.89 0.65 0.71 9.13%

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