[KOTRA] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -37.0%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,537 30,219 27,449 23,953 26,171 21,195 21,249 5.03%
PBT -1,858 -1,672 -2,348 1,682 3,655 2,989 2,755 -
Tax 0 0 -6 567 -672 -12 0 -
NP -1,858 -1,672 -2,354 2,249 2,983 2,977 2,755 -
-
NP to SH -1,858 -1,672 -2,354 2,249 2,983 2,977 2,755 -
-
Tax Rate - - - -33.71% 18.39% 0.40% 0.00% -
Total Cost 30,395 31,891 29,803 21,704 23,188 18,218 18,494 8.62%
-
Net Worth 96,615 99,081 101,680 96,768 86,308 79,996 67,756 6.08%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,615 99,081 101,680 96,768 86,308 79,996 67,756 6.08%
NOSH 123,866 123,851 123,894 123,571 123,775 123,526 56,224 14.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6.51% -5.53% -8.58% 9.39% 11.40% 14.05% 12.97% -
ROE -1.92% -1.69% -2.32% 2.32% 3.46% 3.72% 4.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.04 24.40 22.16 19.38 21.14 17.16 37.79 -7.90%
EPS -1.50 -1.35 -1.90 1.82 2.41 2.41 4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.8207 0.7831 0.6973 0.6476 1.2051 -6.98%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.24 20.38 18.51 16.15 17.65 14.29 14.33 5.02%
EPS -1.25 -1.13 -1.59 1.52 2.01 2.01 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6514 0.6681 0.6856 0.6525 0.5819 0.5394 0.4568 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.55 0.55 0.63 0.49 0.85 0.68 -
P/RPS 3.78 2.25 2.48 3.25 2.32 4.95 1.80 13.14%
P/EPS -58.00 -40.74 -28.95 34.62 20.33 35.27 13.88 -
EY -1.72 -2.45 -3.45 2.89 4.92 2.84 7.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.69 0.67 0.80 0.70 1.31 0.56 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 10/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.63 0.58 0.53 0.69 0.42 0.66 0.72 -
P/RPS 2.73 2.38 2.39 3.56 1.99 3.85 1.91 6.12%
P/EPS -42.00 -42.96 -27.89 37.91 17.43 27.39 14.69 -
EY -2.38 -2.33 -3.58 2.64 5.74 3.65 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.65 0.88 0.60 1.02 0.60 5.12%

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