[KOTRA] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 37.39%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 86,662 79,582 72,203 65,589 65,413 60,505 48,606 10.10%
PBT -2,787 -3,087 7,795 7,038 7,922 5,303 6,086 -
Tax 0 -6 165 -1,019 -28 -46 505 -
NP -2,787 -3,093 7,960 6,019 7,894 5,257 6,591 -
-
NP to SH -2,787 -3,093 7,960 6,019 7,894 5,257 6,591 -
-
Tax Rate - - -2.12% 14.48% 0.35% 0.87% -8.30% -
Total Cost 89,449 82,675 64,243 59,570 57,519 55,248 42,015 13.40%
-
Net Worth 97,854 100,213 99,085 88,006 81,439 69,780 61,635 8.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 97,854 100,213 99,085 88,006 81,439 69,780 61,635 8.00%
NOSH 123,866 123,720 123,794 123,847 123,730 56,224 56,237 14.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.22% -3.89% 11.02% 9.18% 12.07% 8.69% 13.56% -
ROE -2.85% -3.09% 8.03% 6.84% 9.69% 7.53% 10.69% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 69.96 64.32 58.32 52.96 52.87 107.61 86.43 -3.45%
EPS -2.25 -2.50 6.43 4.86 6.38 9.35 11.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.8004 0.7106 0.6582 1.2411 1.096 -5.30%
Adjusted Per Share Value based on latest NOSH - 124,090
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.47 53.69 48.71 44.25 44.13 40.82 32.79 10.11%
EPS -1.88 -2.09 5.37 4.06 5.33 3.55 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6602 0.6761 0.6685 0.5938 0.5495 0.4708 0.4158 8.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.60 0.59 0.60 0.43 0.77 0.75 0.57 -
P/RPS 0.86 0.92 1.03 0.81 1.46 0.70 0.66 4.50%
P/EPS -26.67 -23.60 9.33 8.85 12.07 8.02 4.86 -
EY -3.75 -4.24 10.72 11.30 8.29 12.47 20.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.75 0.61 1.17 0.60 0.52 6.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 28/05/09 26/05/08 18/05/07 24/05/06 -
Price 0.55 0.54 0.56 0.49 0.57 1.65 0.55 -
P/RPS 0.79 0.84 0.96 0.93 1.08 1.53 0.64 3.56%
P/EPS -24.44 -21.60 8.71 10.08 8.93 17.65 4.69 -
EY -4.09 -4.63 11.48 9.92 11.19 5.67 21.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.70 0.69 0.87 1.33 0.50 5.76%

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