[KOTRA] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -11.52%
YoY- 50.16%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 106,109 96,270 87,452 87,217 80,673 64,808 58,872 10.31%
PBT -4,116 10,393 9,384 10,562 7,070 8,114 10,354 -
Tax -8 220 -1,358 -37 -61 673 -493 -49.66%
NP -4,124 10,613 8,025 10,525 7,009 8,788 9,861 -
-
NP to SH -4,124 10,613 8,025 10,525 7,009 8,788 9,861 -
-
Tax Rate - -2.12% 14.47% 0.35% 0.86% -8.29% 4.76% -
Total Cost 110,233 85,657 79,426 76,692 73,664 56,020 49,010 14.45%
-
Net Worth 100,213 99,085 88,006 81,439 69,780 61,635 53,543 11.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 1,874 -
Div Payout % - - - - - - 19.01% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 100,213 99,085 88,006 81,439 69,780 61,635 53,543 11.00%
NOSH 123,720 123,794 123,847 123,730 56,224 56,237 56,243 14.03%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -3.89% 11.02% 9.18% 12.07% 8.69% 13.56% 16.75% -
ROE -4.12% 10.71% 9.12% 12.92% 10.04% 14.26% 18.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 85.77 77.77 70.61 70.49 143.48 115.24 104.67 -3.26%
EPS -3.33 8.57 6.48 8.51 12.47 15.63 17.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.81 0.8004 0.7106 0.6582 1.2411 1.096 0.952 -2.65%
Adjusted Per Share Value based on latest NOSH - 123,949
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 71.59 64.95 59.00 58.84 54.43 43.72 39.72 10.31%
EPS -2.78 7.16 5.41 7.10 4.73 5.93 6.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
NAPS 0.6761 0.6685 0.5938 0.5495 0.4708 0.4158 0.3612 11.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.59 0.60 0.43 0.77 0.75 0.57 0.62 -
P/RPS 0.69 0.77 0.61 1.09 0.52 0.49 0.59 2.64%
P/EPS -17.70 7.00 6.64 9.05 6.02 3.65 3.54 -
EY -5.65 14.29 15.07 11.05 16.62 27.42 28.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.73 0.75 0.61 1.17 0.60 0.52 0.65 1.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 28/05/09 26/05/08 18/05/07 24/05/06 26/05/05 -
Price 0.54 0.56 0.49 0.57 1.65 0.55 0.58 -
P/RPS 0.63 0.72 0.69 0.81 1.15 0.48 0.55 2.28%
P/EPS -16.20 6.53 7.56 6.70 13.24 3.52 3.31 -
EY -6.17 15.31 13.22 14.92 7.56 28.41 30.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.75 -
P/NAPS 0.67 0.70 0.69 0.87 1.33 0.50 0.61 1.57%

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