[KOTRA] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -228.05%
YoY- -129.26%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,293 15,551 14,482 11,697 9,065 22.30%
PBT 3,244 2,399 1,871 -1,060 1,366 24.12%
Tax 152 -407 583 672 -40 -
NP 3,396 1,992 2,454 -388 1,326 26.48%
-
NP to SH 3,396 1,992 2,454 -388 1,326 26.48%
-
Tax Rate -4.69% 16.97% -31.16% - 2.93% -
Total Cost 16,897 13,559 12,028 12,085 7,739 21.54%
-
Net Worth 64,771 55,652 48,460 43,928 41,574 11.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 1,012 1,013 1,030 995 -
Div Payout % - 50.85% 41.28% 0.00% 75.05% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 64,771 55,652 48,460 43,928 41,574 11.71%
NOSH 56,225 56,271 56,284 57,272 55,285 0.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.73% 12.81% 16.95% -3.32% 14.63% -
ROE 5.24% 3.58% 5.06% -0.88% 3.19% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.09 27.64 25.73 20.42 16.40 21.78%
EPS 6.04 3.54 4.36 -0.69 2.36 26.46%
DPS 0.00 1.80 1.80 1.80 1.80 -
NAPS 1.152 0.989 0.861 0.767 0.752 11.24%
Adjusted Per Share Value based on latest NOSH - 57,272
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.68 10.49 9.76 7.89 6.11 22.30%
EPS 2.29 1.34 1.65 -0.26 0.89 26.63%
DPS 0.00 0.68 0.68 0.70 0.67 -
NAPS 0.4367 0.3752 0.3267 0.2962 0.2803 11.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.59 0.59 0.55 0.58 0.57 -
P/RPS 1.63 2.13 2.14 2.84 3.48 -17.26%
P/EPS 9.77 16.67 12.61 -85.61 23.77 -19.91%
EY 10.24 6.00 7.93 -1.17 4.21 24.86%
DY 0.00 3.05 3.27 3.10 3.16 -
P/NAPS 0.51 0.60 0.64 0.76 0.76 -9.48%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/06 22/08/05 24/08/04 29/08/03 29/08/02 -
Price 0.57 0.60 0.55 0.62 0.64 -
P/RPS 1.58 2.17 2.14 3.04 3.90 -20.20%
P/EPS 9.44 16.95 12.61 -91.52 26.68 -22.86%
EY 10.60 5.90 7.93 -1.09 3.75 29.64%
DY 0.00 3.00 3.27 2.90 2.81 -
P/NAPS 0.49 0.61 0.64 0.81 0.85 -12.85%

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