[KOTRA] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -8.8%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 119,358 115,549 106,109 96,270 87,452 87,217 80,673 6.74%
PBT -2,778 -3,716 -4,116 10,393 9,384 10,562 7,070 -
Tax 0 0 -8 220 -1,358 -37 -61 -
NP -2,778 -3,716 -4,124 10,613 8,025 10,525 7,009 -
-
NP to SH -2,778 -3,716 -4,124 10,613 8,025 10,525 7,009 -
-
Tax Rate - - - -2.12% 14.47% 0.35% 0.86% -
Total Cost 122,137 119,265 110,233 85,657 79,426 76,692 73,664 8.78%
-
Net Worth 100,478 97,854 100,213 99,085 88,006 81,439 69,780 6.25%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 100,478 97,854 100,213 99,085 88,006 81,439 69,780 6.25%
NOSH 124,047 123,866 123,720 123,794 123,847 123,730 56,224 14.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -2.33% -3.22% -3.89% 11.02% 9.18% 12.07% 8.69% -
ROE -2.77% -3.80% -4.12% 10.71% 9.12% 12.92% 10.04% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.22 93.29 85.77 77.77 70.61 70.49 143.48 -6.43%
EPS -2.24 -3.00 -3.33 8.57 6.48 8.51 12.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.81 0.8004 0.7106 0.6582 1.2411 -6.85%
Adjusted Per Share Value based on latest NOSH - 123,757
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.53 77.96 71.59 64.95 59.00 58.84 54.43 6.74%
EPS -1.87 -2.51 -2.78 7.16 5.41 7.10 4.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6779 0.6602 0.6761 0.6685 0.5938 0.5495 0.4708 6.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.55 0.60 0.59 0.60 0.43 0.77 0.75 -
P/RPS 0.57 0.64 0.69 0.77 0.61 1.09 0.52 1.54%
P/EPS -24.55 -20.00 -17.70 7.00 6.64 9.05 6.02 -
EY -4.07 -5.00 -5.65 14.29 15.07 11.05 16.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.73 0.75 0.61 1.17 0.60 2.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 26/05/08 18/05/07 -
Price 0.57 0.55 0.54 0.56 0.49 0.57 1.65 -
P/RPS 0.59 0.59 0.63 0.72 0.69 0.81 1.15 -10.51%
P/EPS -25.45 -18.33 -16.20 6.53 7.56 6.70 13.24 -
EY -3.93 -5.45 -6.17 15.31 13.22 14.92 7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.67 0.70 0.69 0.87 1.33 -10.13%

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