[KOTRA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 95.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,945 38,765 27,068 17,726 8,437 31,853 22,788 -34.96%
PBT 2,571 2,616 3,676 3,464 1,697 7,098 5,732 -41.37%
Tax -422 580 -92 -197 -22 -795 -755 -32.12%
NP 2,149 3,196 3,584 3,267 1,675 6,303 4,977 -42.84%
-
NP to SH 2,149 3,196 3,584 3,267 1,675 6,303 4,977 -42.84%
-
Tax Rate 16.41% -22.17% 2.50% 5.69% 1.30% 11.20% 13.17% -
Total Cost 9,796 35,569 23,484 14,459 6,762 25,550 17,811 -32.84%
-
Net Worth 45,342 43,132 44,228 44,984 43,786 42,346 41,053 6.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,418 1,404 - - 2,421 - -
Div Payout % - 75.66% 39.20% - - 38.42% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,342 43,132 44,228 44,984 43,786 42,346 41,053 6.84%
NOSH 56,256 56,234 56,198 56,230 56,208 56,311 56,237 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.99% 8.24% 13.24% 18.43% 19.85% 19.79% 21.84% -
ROE 4.74% 7.41% 8.10% 7.26% 3.83% 14.88% 12.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.23 68.93 48.16 31.52 15.01 56.57 40.52 -34.98%
EPS 3.82 5.68 6.37 5.81 2.98 11.21 8.85 -42.85%
DPS 0.00 4.30 2.50 0.00 0.00 4.30 0.00 -
NAPS 0.806 0.767 0.787 0.80 0.779 0.752 0.73 6.81%
Adjusted Per Share Value based on latest NOSH - 56,254
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.05 26.14 18.25 11.95 5.69 21.48 15.36 -34.97%
EPS 1.45 2.15 2.42 2.20 1.13 4.25 3.36 -42.86%
DPS 0.00 1.63 0.95 0.00 0.00 1.63 0.00 -
NAPS 0.3057 0.2908 0.2982 0.3033 0.2952 0.2855 0.2768 6.83%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.56 0.58 0.57 0.57 0.56 0.57 0.84 -
P/RPS 2.64 0.84 1.18 1.81 3.73 1.01 2.07 17.58%
P/EPS 14.66 10.21 8.94 9.81 18.79 5.09 9.49 33.59%
EY 6.82 9.80 11.19 10.19 5.32 19.64 10.54 -25.16%
DY 0.00 7.41 4.39 0.00 0.00 7.54 0.00 -
P/NAPS 0.69 0.76 0.72 0.71 0.72 0.76 1.15 -28.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 27/02/03 28/11/02 29/08/02 30/05/02 -
Price 0.56 0.62 0.59 0.56 0.59 0.64 0.64 -
P/RPS 2.64 0.90 1.22 1.78 3.93 1.13 1.58 40.76%
P/EPS 14.66 10.91 9.25 9.64 19.80 5.72 7.23 60.13%
EY 6.82 9.17 10.81 10.38 5.05 17.49 13.83 -37.55%
DY 0.00 6.94 4.24 0.00 0.00 6.72 0.00 -
P/NAPS 0.69 0.81 0.75 0.70 0.76 0.85 0.88 -14.95%

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