[KOTRA] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -1.21%
YoY- -10.88%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 87,452 87,217 80,673 64,808 58,872 44,657 36,090 15.87%
PBT 9,384 10,562 7,070 8,114 10,354 6,764 4,901 11.42%
Tax -1,358 -37 -61 673 -493 94 -122 49.37%
NP 8,025 10,525 7,009 8,788 9,861 6,858 4,778 9.01%
-
NP to SH 8,025 10,525 7,009 8,788 9,861 6,858 4,778 9.01%
-
Tax Rate 14.47% 0.35% 0.86% -8.29% 4.76% -1.39% 2.49% -
Total Cost 79,426 76,692 73,664 56,020 49,010 37,798 31,312 16.76%
-
Net Worth 88,006 81,439 69,780 61,635 53,543 47,392 44,228 12.13%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - 1,874 1,873 1,873 -
Div Payout % - - - - 19.01% 27.32% 39.20% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 88,006 81,439 69,780 61,635 53,543 47,392 44,228 12.13%
NOSH 123,847 123,730 56,224 56,237 56,243 56,218 56,198 14.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.18% 12.07% 8.69% 13.56% 16.75% 15.36% 13.24% -
ROE 9.12% 12.92% 10.04% 14.26% 18.42% 14.47% 10.80% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 70.61 70.49 143.48 115.24 104.67 79.44 64.22 1.59%
EPS 6.48 8.51 12.47 15.63 17.53 12.20 8.49 -4.39%
DPS 0.00 0.00 0.00 0.00 3.33 3.33 3.33 -
NAPS 0.7106 0.6582 1.2411 1.096 0.952 0.843 0.787 -1.68%
Adjusted Per Share Value based on latest NOSH - 56,246
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 58.96 58.81 54.39 43.70 39.69 30.11 24.33 15.88%
EPS 5.41 7.10 4.73 5.93 6.65 4.62 3.22 9.02%
DPS 0.00 0.00 0.00 0.00 1.26 1.26 1.26 -
NAPS 0.5934 0.5491 0.4705 0.4156 0.361 0.3195 0.2982 12.14%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.77 0.75 0.57 0.62 0.60 0.57 -
P/RPS 0.61 1.09 0.52 0.49 0.59 0.76 0.89 -6.09%
P/EPS 6.64 9.05 6.02 3.65 3.54 4.92 6.70 -0.14%
EY 15.07 11.05 16.62 27.42 28.28 20.33 14.92 0.16%
DY 0.00 0.00 0.00 0.00 5.38 5.56 5.85 -
P/NAPS 0.61 1.17 0.60 0.52 0.65 0.71 0.72 -2.72%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 -
Price 0.49 0.57 1.65 0.55 0.58 0.55 0.59 -
P/RPS 0.69 0.81 1.15 0.48 0.55 0.69 0.92 -4.67%
P/EPS 7.56 6.70 13.24 3.52 3.31 4.51 6.94 1.43%
EY 13.22 14.92 7.56 28.41 30.23 22.18 14.41 -1.42%
DY 0.00 0.00 0.00 0.00 5.75 6.06 5.65 -
P/NAPS 0.69 0.87 1.33 0.50 0.61 0.65 0.75 -1.37%

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