[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 51.57%
YoY- 11.27%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 72,203 47,033 23,080 89,994 65,589 46,234 20,063 135.02%
PBT 7,795 5,771 4,089 8,984 7,038 5,327 1,672 179.33%
Tax 165 48 -519 139 -1,019 -946 -274 -
NP 7,960 5,819 3,570 9,123 6,019 4,381 1,398 219.20%
-
NP to SH 7,960 5,819 3,570 9,123 6,019 4,381 1,398 219.20%
-
Tax Rate -2.12% -0.83% 12.69% -1.55% 14.48% 17.76% 16.39% -
Total Cost 64,243 41,214 19,510 80,871 59,570 41,853 18,665 128.13%
-
Net Worth 99,085 96,954 94,803 91,093 88,006 86,295 83,261 12.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 99,085 96,954 94,803 91,093 88,006 86,295 83,261 12.31%
NOSH 123,794 123,808 123,958 123,785 123,847 123,757 123,716 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.02% 12.37% 15.47% 10.14% 9.18% 9.48% 6.97% -
ROE 8.03% 6.00% 3.77% 10.01% 6.84% 5.08% 1.68% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.32 37.99 18.62 72.70 52.96 37.36 16.22 134.88%
EPS 6.43 4.70 2.88 7.37 4.86 3.54 1.13 219.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8004 0.7831 0.7648 0.7359 0.7106 0.6973 0.673 12.26%
Adjusted Per Share Value based on latest NOSH - 123,665
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.68 31.71 15.56 60.68 44.22 31.17 13.53 134.98%
EPS 5.37 3.92 2.41 6.15 4.06 2.95 0.94 219.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6681 0.6537 0.6392 0.6142 0.5934 0.5818 0.5614 12.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.63 0.54 0.47 0.43 0.49 0.45 -
P/RPS 1.03 1.66 2.90 0.65 0.81 1.31 2.77 -48.32%
P/EPS 9.33 13.40 18.75 6.38 8.85 13.84 39.82 -62.02%
EY 10.72 7.46 5.33 15.68 11.30 7.22 2.51 163.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.71 0.64 0.61 0.70 0.67 7.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 -
Price 0.56 0.69 0.58 0.53 0.49 0.42 0.40 -
P/RPS 0.96 1.82 3.12 0.73 0.93 1.12 2.47 -46.77%
P/EPS 8.71 14.68 20.14 7.19 10.08 11.86 35.40 -60.76%
EY 11.48 6.81 4.97 13.91 9.92 8.43 2.82 155.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.88 0.76 0.72 0.69 0.60 0.59 12.08%

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