[KOTRA] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 50.25%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 157,932 154,234 143,118 122,746 103,932 115,436 105,676 6.91%
PBT 11,764 8,446 -912 -6,658 -11,366 -3,958 -2,438 -
Tax 0 0 0 0 0 0 -14 -
NP 11,764 8,446 -912 -6,658 -11,366 -3,958 -2,452 -
-
NP to SH 11,764 8,446 -912 -6,658 -11,366 -3,958 -2,452 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 146,168 145,788 144,030 129,404 115,298 119,394 108,128 5.14%
-
Net Worth 137,776 127,087 120,705 108,324 96,784 98,949 101,634 5.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 52 - - - - - - -
Div Payout % 0.45% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 137,776 127,087 120,705 108,324 96,784 98,949 101,634 5.19%
NOSH 132,477 132,382 134,117 132,103 124,082 123,687 123,838 1.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.45% 5.48% -0.64% -5.42% -10.94% -3.43% -2.32% -
ROE 8.54% 6.65% -0.76% -6.15% -11.74% -4.00% -2.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 119.21 116.51 106.71 92.92 83.76 93.33 85.33 5.72%
EPS 8.88 6.38 -0.68 -5.04 -9.16 -3.20 -1.98 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.96 0.90 0.82 0.78 0.80 0.8207 4.02%
Adjusted Per Share Value based on latest NOSH - 170,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.55 104.06 96.56 82.81 70.12 77.88 71.30 6.91%
EPS 7.94 5.70 -0.62 -4.49 -7.67 -2.67 -1.65 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9295 0.8574 0.8144 0.7308 0.653 0.6676 0.6857 5.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.11 1.07 1.16 0.90 0.87 0.55 0.55 -
P/RPS 0.93 0.92 1.09 0.97 1.04 0.59 0.64 6.42%
P/EPS 12.50 16.77 -170.59 -17.86 -9.50 -17.19 -27.78 -
EY 8.00 5.96 -0.59 -5.60 -10.53 -5.82 -3.60 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.29 1.10 1.12 0.69 0.67 8.10%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 08/02/17 25/02/16 16/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 1.15 1.05 1.27 0.90 0.63 0.58 0.53 -
P/RPS 0.96 0.90 1.19 0.97 0.75 0.62 0.62 7.55%
P/EPS 12.95 16.46 -186.76 -17.86 -6.88 -18.12 -26.77 -
EY 7.72 6.08 -0.54 -5.60 -14.54 -5.52 -3.74 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.41 1.10 0.81 0.72 0.65 9.31%

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