[KOTRA] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -4.8%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 37,553 28,944 26,744 25,170 19,355 21,161 21,245 9.94%
PBT 3,599 -808 -1,868 2,024 1,711 1,954 2,056 9.77%
Tax 0 0 1 117 -73 -8 -46 -
NP 3,599 -808 -1,867 2,141 1,638 1,946 2,010 10.18%
-
NP to SH 3,599 -808 -1,867 2,141 1,638 1,946 2,010 10.18%
-
Tax Rate 0.00% - - -5.78% 4.27% 0.41% 2.24% -
Total Cost 33,954 29,752 28,611 23,029 17,717 19,215 19,235 9.92%
-
Net Worth 100,523 98,203 100,150 99,055 88,178 81,583 69,877 6.24%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 100,523 98,203 100,150 99,055 88,178 81,583 69,877 6.24%
NOSH 124,103 124,307 123,642 123,757 124,090 123,949 56,302 14.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.58% -2.79% -6.98% 8.51% 8.46% 9.20% 9.46% -
ROE 3.58% -0.82% -1.86% 2.16% 1.86% 2.39% 2.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.26 23.28 21.63 20.34 15.60 17.07 37.73 -3.60%
EPS 2.90 -0.65 -1.51 1.73 1.32 1.57 3.57 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.81 0.8004 0.7106 0.6582 1.2411 -6.85%
Adjusted Per Share Value based on latest NOSH - 123,757
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.34 19.53 18.04 16.98 13.06 14.28 14.33 9.95%
EPS 2.43 -0.55 -1.26 1.44 1.11 1.31 1.36 10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.6626 0.6757 0.6683 0.5949 0.5504 0.4714 6.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.55 0.60 0.59 0.60 0.43 0.77 0.75 -
P/RPS 1.82 2.58 2.73 2.95 2.76 4.51 1.99 -1.47%
P/EPS 18.97 -92.31 -39.07 34.68 32.58 49.04 21.01 -1.68%
EY 5.27 -1.08 -2.56 2.88 3.07 2.04 4.76 1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.73 0.75 0.61 1.17 0.60 2.10%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 24/05/12 25/05/11 26/05/10 28/05/09 26/05/08 18/05/07 -
Price 0.57 0.55 0.54 0.56 0.49 0.57 1.65 -
P/RPS 1.88 2.36 2.50 2.75 3.14 3.34 4.37 -13.10%
P/EPS 19.66 -84.62 -35.76 32.37 37.12 36.31 46.22 -13.26%
EY 5.09 -1.18 -2.80 3.09 2.69 2.75 2.16 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.67 0.70 0.69 0.87 1.33 -10.13%

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