[KOTRA] YoY TTM 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- -6.5%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 121,191 117,721 108,162 90,793 88,664 88,160 77,340 7.76%
PBT -2,526 -2,839 5,476 9,428 7,035 11,811 8,634 -
Tax -56 -53 -800 1,133 -403 490 152 -
NP -2,582 -2,892 4,676 10,561 6,632 12,301 8,786 -
-
NP to SH -2,582 -2,892 4,676 10,561 6,632 12,301 8,786 -
-
Tax Rate - - 14.61% -12.02% 5.73% -4.15% -1.76% -
Total Cost 123,773 120,613 103,486 80,232 82,032 75,859 68,554 10.33%
-
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 - - - - - 281 - -
Div Payout % - - - - - 2.29% - -
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 -2.13% -2.46% 4.32% 11.63% 7.48% 13.95% 11.36% -
ROE -2.67% -2.92% 4.60% 10.91% 7.68% 15.38% 12.97% -
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 97.84 95.05 87.30 73.47 71.63 71.37 137.56 -5.51%
EPS -2.08 -2.34 3.77 8.55 5.36 9.96 15.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 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 81.76 79.42 72.97 61.26 59.82 59.48 52.18 7.76%
EPS -1.74 -1.95 3.15 7.13 4.47 8.30 5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.6518 0.6685 0.686 0.6529 0.5823 0.5397 0.4571 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 0.89 0.58 0.63 0.86 0.68 1.19 0.49 10.44%
P/EPS -41.74 -23.55 14.57 7.37 9.15 8.54 4.35 -
EY -2.40 -4.25 6.86 13.57 10.93 11.72 22.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.27 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 0.64 0.61 0.61 0.94 0.59 0.92 0.52 3.51%
P/EPS -30.22 -24.84 14.04 8.07 7.84 6.63 4.61 -
EY -3.31 -4.03 7.12 12.39 12.76 15.09 21.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.35 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