[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 165.48%
YoY- 53.51%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 106,959 71,559 32,173 147,371 104,601 61,373 25,879 157.76%
PBT 284 -456 -2,761 5,765 2,132 -3,329 -3,346 -
Tax 0 0 0 -105 0 0 0 -
NP 284 -456 -2,761 5,660 2,132 -3,329 -3,346 -
-
NP to SH 284 -456 -2,761 5,660 2,132 -3,329 -3,346 -
-
Tax Rate 0.00% - - 1.82% 0.00% - - -
Total Cost 106,675 72,015 34,934 141,711 102,469 64,702 29,225 137.25%
-
Net Worth 123,066 120,705 116,252 118,983 115,207 108,324 108,447 8.80%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 123,066 120,705 116,252 118,983 115,207 108,324 108,447 8.80%
NOSH 135,238 134,117 132,105 132,204 132,422 132,103 132,252 1.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.27% -0.64% -8.58% 3.84% 2.04% -5.42% -12.93% -
ROE 0.23% -0.38% -2.38% 4.76% 1.85% -3.07% -3.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 79.09 53.36 24.35 111.47 78.99 46.46 19.57 153.93%
EPS 0.21 -0.34 -2.09 4.29 1.61 -2.52 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.88 0.90 0.87 0.82 0.82 7.19%
Adjusted Per Share Value based on latest NOSH - 132,074
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 72.12 48.25 21.69 99.36 70.53 41.38 17.45 157.76%
EPS 0.19 -0.31 -1.86 3.82 1.44 -2.24 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 0.8139 0.7838 0.8022 0.7768 0.7304 0.7312 8.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.11 1.16 1.36 1.40 0.90 0.90 0.78 -
P/RPS 1.40 2.17 5.58 1.26 1.14 1.94 3.99 -50.28%
P/EPS 528.57 -341.18 -65.07 32.70 55.90 -35.71 -30.83 -
EY 0.19 -0.29 -1.54 3.06 1.79 -2.80 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.29 1.55 1.56 1.03 1.10 0.95 18.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 27/08/14 27/05/14 26/02/14 27/11/13 -
Price 1.10 1.27 1.30 1.51 1.17 0.90 0.90 -
P/RPS 1.39 2.38 5.34 1.35 1.48 1.94 4.60 -55.00%
P/EPS 523.81 -373.53 -62.20 35.27 72.67 -35.71 -35.57 -
EY 0.19 -0.27 -1.61 2.84 1.38 -2.80 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 1.48 1.68 1.34 1.10 1.10 6.56%

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