[KOTRA] YoY TTM 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- 4.76%
YoY- 74.95%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 129,800 119,921 109,736 96,608 86,858 88,076 80,798 8.21%
PBT 1,881 -1,779 1,584 9,741 6,792 11,709 8,547 -22.28%
Tax -56 -54 -916 1,323 -468 528 106 -
NP 1,825 -1,833 668 11,064 6,324 12,237 8,653 -22.82%
-
NP to SH 1,825 -1,833 668 11,064 6,324 12,237 8,653 -22.82%
-
Tax Rate 2.98% - 57.83% -13.58% 6.89% -4.51% -1.24% -
Total Cost 127,975 121,754 109,068 85,544 80,534 75,839 72,145 10.01%
-
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 - - - - - 281 - -
Div Payout % - - - - - 2.30% - -
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 1.41% -1.53% 0.61% 11.45% 7.28% 13.89% 10.71% -
ROE 1.82% -1.87% 0.67% 11.17% 7.17% 15.00% 12.38% -
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 104.59 96.47 88.75 78.06 70.00 71.06 143.51 -5.13%
EPS 1.47 -1.47 0.54 8.94 5.10 9.87 15.37 -32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 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 87.57 80.91 74.04 65.18 58.60 59.42 54.51 8.21%
EPS 1.23 -1.24 0.45 7.46 4.27 8.26 5.84 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 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 0.53 0.62 0.66 0.77 0.61 1.08 0.52 0.31%
P/EPS 37.40 -40.69 109.21 6.71 8.44 7.80 4.88 40.36%
EY 2.67 -2.46 0.92 14.90 11.85 12.82 20.49 -28.77%
DY 0.00 0.00 0.00 0.00 0.00 0.29 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 0.54 0.57 0.61 0.72 0.70 0.80 1.15 -11.82%
P/EPS 38.76 -37.30 99.95 6.26 9.61 5.77 10.74 23.82%
EY 2.58 -2.68 1.00 15.96 10.40 17.32 9.31 -19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.40 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