[KOTRA] YoY Quarter Result on 31-Mar-2006 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.99%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 19,355 21,161 21,245 17,787 16,643 11,759 9,342 12.89%
PBT 1,711 1,954 2,056 2,143 3,763 1,966 198 43.20%
Tax -73 -8 -46 0 -361 -457 105 -
NP 1,638 1,946 2,010 2,143 3,402 1,509 303 32.44%
-
NP to SH 1,638 1,946 2,010 2,143 3,402 1,509 303 32.44%
-
Tax Rate 4.27% 0.41% 2.24% 0.00% 9.59% 23.25% -53.03% -
Total Cost 17,717 19,215 19,235 15,644 13,241 10,250 9,039 11.85%
-
Net Worth 88,178 81,583 69,877 61,646 53,532 47,465 43,953 12.29%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 88,178 81,583 69,877 61,646 53,532 47,465 43,953 12.29%
NOSH 124,090 123,949 56,302 56,246 56,231 56,305 55,849 14.21%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.46% 9.20% 9.46% 12.05% 20.44% 12.83% 3.24% -
ROE 1.86% 2.39% 2.88% 3.48% 6.36% 3.18% 0.69% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 15.60 17.07 37.73 31.62 29.60 20.88 16.73 -1.15%
EPS 1.32 1.57 3.57 3.81 6.05 2.68 0.54 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7106 0.6582 1.2411 1.096 0.952 0.843 0.787 -1.68%
Adjusted Per Share Value based on latest NOSH - 56,246
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.06 14.28 14.33 12.00 11.23 7.93 6.30 12.90%
EPS 1.11 1.31 1.36 1.45 2.30 1.02 0.20 33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5949 0.5504 0.4714 0.4159 0.3612 0.3202 0.2965 12.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.77 0.75 0.57 0.62 0.60 0.57 -
P/RPS 2.76 4.51 1.99 1.80 2.09 2.87 3.41 -3.46%
P/EPS 32.58 49.04 21.01 14.96 10.25 22.39 105.06 -17.71%
EY 3.07 2.04 4.76 6.68 9.76 4.47 0.95 21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.17 0.60 0.52 0.65 0.71 0.72 -2.72%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 -
Price 0.49 0.57 1.65 0.55 0.58 0.55 0.59 -
P/RPS 3.14 3.34 4.37 1.74 1.96 2.63 3.53 -1.93%
P/EPS 37.12 36.31 46.22 14.44 9.59 20.52 108.75 -16.38%
EY 2.69 2.75 2.16 6.93 10.43 4.87 0.92 19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 1.33 0.50 0.61 0.65 0.75 -1.37%

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