[KOTRA] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -80.29%
YoY- -77.8%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 83,168 80,673 78,520 72,044 68,899 64,808 61,638 22.17%
PBT 9,090 7,070 6,494 1,968 9,330 8,114 7,886 9.96%
Tax 510 -61 0 0 657 673 1,010 -36.66%
NP 9,600 7,009 6,494 1,968 9,987 8,788 8,896 5.22%
-
NP to SH 9,600 7,009 6,494 1,968 9,987 8,788 8,896 5.22%
-
Tax Rate -5.61% 0.86% 0.00% 0.00% -7.04% -8.29% -12.81% -
Total Cost 73,568 73,664 72,026 70,076 58,912 56,020 52,742 24.91%
-
Net Worth 74,156 69,780 67,815 65,933 64,780 61,635 59,494 15.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 281 - - - - - - -
Div Payout % 2.93% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,156 69,780 67,815 65,933 64,780 61,635 59,494 15.86%
NOSH 56,239 56,224 56,273 56,551 56,233 56,237 56,232 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.54% 8.69% 8.27% 2.73% 14.50% 13.56% 14.43% -
ROE 12.95% 10.04% 9.58% 2.98% 15.42% 14.26% 14.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 147.88 143.48 139.53 127.39 122.52 115.24 109.61 22.16%
EPS 17.07 12.47 11.54 3.48 17.76 15.63 15.82 5.21%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3186 1.2411 1.2051 1.1659 1.152 1.096 1.058 15.85%
Adjusted Per Share Value based on latest NOSH - 56,551
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.08 54.39 52.94 48.58 46.45 43.70 41.56 22.17%
EPS 6.47 4.73 4.38 1.33 6.73 5.93 6.00 5.17%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.4705 0.4572 0.4446 0.4368 0.4156 0.4011 15.87%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 0.75 0.68 0.63 0.59 0.57 0.60 -
P/RPS 1.28 0.52 0.49 0.49 0.48 0.49 0.55 75.88%
P/EPS 11.13 6.02 5.89 18.10 3.32 3.65 3.79 105.47%
EY 8.98 16.62 16.97 5.52 30.10 27.42 26.37 -51.33%
DY 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.60 0.56 0.54 0.51 0.52 0.57 85.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 18/05/07 15/02/07 28/11/06 28/08/06 24/05/06 28/02/06 -
Price 0.73 1.65 0.72 0.66 0.57 0.55 0.61 -
P/RPS 0.49 1.15 0.52 0.52 0.47 0.48 0.56 -8.53%
P/EPS 4.28 13.24 6.24 18.97 3.21 3.52 3.86 7.14%
EY 23.38 7.56 16.03 5.27 31.16 28.41 25.93 -6.68%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.33 0.60 0.57 0.49 0.50 0.58 -3.48%

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