[KOTRA] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -40.83%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 106,959 104,601 89,519 86,662 79,582 72,203 65,589 8.48%
PBT 284 2,132 -2,084 -2,787 -3,087 7,795 7,038 -41.41%
Tax 0 0 0 0 -6 165 -1,019 -
NP 284 2,132 -2,084 -2,787 -3,093 7,960 6,019 -39.87%
-
NP to SH 284 2,132 -2,084 -2,787 -3,093 7,960 6,019 -39.87%
-
Tax Rate 0.00% 0.00% - - - -2.12% 14.48% -
Total Cost 106,675 102,469 91,603 89,449 82,675 64,243 59,570 10.19%
-
Net Worth 123,066 115,207 100,478 97,854 100,213 99,085 88,006 5.74%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 123,066 115,207 100,478 97,854 100,213 99,085 88,006 5.74%
NOSH 135,238 132,422 124,047 123,866 123,720 123,794 123,847 1.47%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.27% 2.04% -2.33% -3.22% -3.89% 11.02% 9.18% -
ROE 0.23% 1.85% -2.07% -2.85% -3.09% 8.03% 6.84% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.09 78.99 72.17 69.96 64.32 58.32 52.96 6.90%
EPS 0.21 1.61 -1.68 -2.25 -2.50 6.43 4.86 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.81 0.79 0.81 0.8004 0.7106 4.20%
Adjusted Per Share Value based on latest NOSH - 124,307
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 72.16 70.57 60.40 58.47 53.69 48.71 44.25 8.48%
EPS 0.19 1.44 -1.41 -1.88 -2.09 5.37 4.06 -39.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8303 0.7773 0.6779 0.6602 0.6761 0.6685 0.5938 5.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.11 0.90 0.55 0.60 0.59 0.60 0.43 -
P/RPS 1.40 1.14 0.76 0.86 0.92 1.03 0.81 9.54%
P/EPS 528.57 55.90 -32.74 -26.67 -23.60 9.33 8.85 97.64%
EY 0.19 1.79 -3.05 -3.75 -4.24 10.72 11.30 -49.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.03 0.68 0.76 0.73 0.75 0.61 12.24%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 -
Price 1.10 1.17 0.57 0.55 0.54 0.56 0.49 -
P/RPS 1.39 1.48 0.79 0.79 0.84 0.96 0.93 6.92%
P/EPS 523.81 72.67 -33.93 -24.44 -21.60 8.71 10.08 93.11%
EY 0.19 1.38 -2.95 -4.09 -4.63 11.48 9.92 -48.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.34 0.70 0.70 0.67 0.70 0.69 9.80%

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