[KOTRA] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 51.42%
YoY- -11.12%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 39,339 39,386 35,494 28,537 30,219 27,449 23,953 8.61%
PBT 591 2,305 17 -1,858 -1,672 -2,348 1,682 -15.99%
Tax 0 0 0 0 0 -6 567 -
NP 591 2,305 17 -1,858 -1,672 -2,354 2,249 -19.95%
-
NP to SH 591 2,305 17 -1,858 -1,672 -2,354 2,249 -19.95%
-
Tax Rate 0.00% 0.00% 0.00% - - - -33.71% -
Total Cost 38,748 37,081 35,477 30,395 31,891 29,803 21,704 10.13%
-
Net Worth 126,079 119,224 139,400 96,615 99,081 101,680 96,768 4.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 126,079 119,224 139,400 96,615 99,081 101,680 96,768 4.50%
NOSH 131,333 132,471 170,000 123,866 123,851 123,894 123,571 1.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.50% 5.85% 0.05% -6.51% -5.53% -8.58% 9.39% -
ROE 0.47% 1.93% 0.01% -1.92% -1.69% -2.32% 2.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.95 29.73 20.88 23.04 24.40 22.16 19.38 7.52%
EPS 0.45 1.74 0.01 -1.50 -1.35 -1.90 1.82 -20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.90 0.82 0.78 0.80 0.8207 0.7831 3.45%
Adjusted Per Share Value based on latest NOSH - 123,866
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.54 26.57 23.95 19.25 20.39 18.52 16.16 8.61%
EPS 0.40 1.56 0.01 -1.25 -1.13 -1.59 1.52 -19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8506 0.8044 0.9405 0.6518 0.6685 0.686 0.6529 4.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.07 1.16 0.90 0.87 0.55 0.55 0.63 -
P/RPS 3.57 3.90 4.31 3.78 2.25 2.48 3.25 1.57%
P/EPS 237.78 66.67 9,000.00 -58.00 -40.74 -28.95 34.62 37.85%
EY 0.42 1.50 0.01 -1.72 -2.45 -3.45 2.89 -27.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.29 1.10 1.12 0.69 0.67 0.80 5.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 16/02/15 26/02/14 27/02/13 28/02/12 23/02/11 10/02/10 -
Price 1.05 1.27 0.90 0.63 0.58 0.53 0.69 -
P/RPS 3.51 4.27 4.31 2.73 2.38 2.39 3.56 -0.23%
P/EPS 233.33 72.99 9,000.00 -42.00 -42.96 -27.89 37.91 35.35%
EY 0.43 1.37 0.01 -2.38 -2.33 -3.58 2.64 -26.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.41 1.10 0.81 0.72 0.65 0.88 3.62%

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