[KOTRA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 75.55%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 159,168 142,612 139,468 119,358 115,549 106,109 96,270 8.73%
PBT 6,532 378 2,842 -2,778 -3,716 -4,116 10,393 -7.44%
Tax 0 0 0 0 0 -8 220 -
NP 6,532 378 2,842 -2,778 -3,716 -4,124 10,613 -7.76%
-
NP to SH 6,532 378 2,842 -2,778 -3,716 -4,124 10,613 -7.76%
-
Tax Rate 0.00% 0.00% 0.00% - - - -2.12% -
Total Cost 152,636 142,233 136,625 122,137 119,265 110,233 85,657 10.09%
-
Net Worth 128,433 123,066 115,207 100,478 97,854 100,213 99,085 4.41%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 128,433 123,066 115,207 100,478 97,854 100,213 99,085 4.41%
NOSH 132,405 135,237 132,422 124,047 123,866 123,720 123,794 1.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.10% 0.27% 2.04% -2.33% -3.22% -3.89% 11.02% -
ROE 5.09% 0.31% 2.47% -2.77% -3.80% -4.12% 10.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 120.21 105.45 105.32 96.22 93.29 85.77 77.77 7.52%
EPS 4.93 0.28 2.15 -2.24 -3.00 -3.33 8.57 -8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.91 0.87 0.81 0.79 0.81 0.8004 3.25%
Adjusted Per Share Value based on latest NOSH - 124,103
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 107.32 96.16 94.04 80.48 77.91 71.54 64.91 8.73%
EPS 4.40 0.26 1.92 -1.87 -2.51 -2.78 7.16 -7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.866 0.8298 0.7768 0.6775 0.6598 0.6757 0.6681 4.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.06 1.11 0.90 0.55 0.60 0.59 0.60 -
P/RPS 0.88 1.05 0.85 0.57 0.64 0.69 0.77 2.24%
P/EPS 21.49 396.43 41.93 -24.55 -20.00 -17.70 7.00 20.53%
EY 4.65 0.25 2.39 -4.07 -5.00 -5.65 14.29 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.22 1.03 0.68 0.76 0.73 0.75 6.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 27/05/14 29/05/13 24/05/12 25/05/11 26/05/10 -
Price 1.01 1.10 1.17 0.57 0.55 0.54 0.56 -
P/RPS 0.84 1.04 1.11 0.59 0.59 0.63 0.72 2.60%
P/EPS 20.47 392.86 54.50 -25.45 -18.33 -16.20 6.53 20.95%
EY 4.88 0.25 1.83 -3.93 -5.45 -6.17 15.31 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.34 0.70 0.70 0.67 0.70 6.81%

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