[KOTRA] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -61.5%
YoY- -68.4%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 112,841 106,109 105,676 101,556 102,357 96,270 94,066 12.93%
PBT -2,079 -4,116 -2,438 4,516 12,466 10,393 11,542 -
Tax -60 -8 -14 -4 -745 220 96 -
NP -2,139 -4,124 -2,452 4,512 11,721 10,613 11,638 -
-
NP to SH -2,139 -4,124 -2,452 4,512 11,721 10,613 11,638 -
-
Tax Rate - - - 0.09% 5.98% -2.12% -0.83% -
Total Cost 114,980 110,233 108,128 97,044 90,636 85,657 82,428 24.91%
-
Net Worth 100,149 100,213 101,634 104,085 102,792 99,085 96,954 2.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 100,149 100,213 101,634 104,085 102,792 99,085 96,954 2.19%
NOSH 123,641 123,720 123,838 123,956 123,846 123,794 123,808 -0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.90% -3.89% -2.32% 4.44% 11.45% 11.02% 12.37% -
ROE -2.14% -4.12% -2.41% 4.33% 11.40% 10.71% 12.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 91.26 85.77 85.33 81.93 82.65 77.77 75.98 13.03%
EPS -1.73 -3.33 -1.98 3.64 9.47 8.57 9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.8207 0.8397 0.83 0.8004 0.7831 2.28%
Adjusted Per Share Value based on latest NOSH - 123,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.08 71.54 71.25 68.47 69.01 64.91 63.42 12.93%
EPS -1.44 -2.78 -1.65 3.04 7.90 7.16 7.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.6757 0.6853 0.7018 0.6931 0.6681 0.6537 2.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.48 0.59 0.55 0.60 0.62 0.60 0.63 -
P/RPS 0.53 0.69 0.64 0.73 0.75 0.77 0.83 -25.90%
P/EPS -27.75 -17.70 -27.78 16.48 6.55 7.00 6.70 -
EY -3.60 -5.65 -3.60 6.07 15.26 14.29 14.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.67 0.71 0.75 0.75 0.80 -18.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 25/11/10 27/08/10 26/05/10 10/02/10 -
Price 0.50 0.54 0.53 0.60 0.63 0.56 0.69 -
P/RPS 0.55 0.63 0.62 0.73 0.76 0.72 0.91 -28.58%
P/EPS -28.90 -16.20 -26.77 16.48 6.66 6.53 7.34 -
EY -3.46 -6.17 -3.74 6.07 15.02 15.31 13.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.65 0.71 0.76 0.70 0.88 -20.87%

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