[KOTRA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.9%
YoY- -20.24%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 44,252 23,057 83,168 60,505 39,260 18,011 68,899 -25.49%
PBT 5,968 2,979 9,090 5,303 3,247 492 9,330 -25.70%
Tax -20 -8 510 -46 0 0 657 -
NP 5,948 2,971 9,600 5,257 3,247 492 9,987 -29.14%
-
NP to SH 5,948 2,971 9,600 5,257 3,247 492 9,987 -29.14%
-
Tax Rate 0.34% 0.27% -5.61% 0.87% 0.00% 0.00% -7.04% -
Total Cost 38,304 20,086 73,568 55,248 36,013 17,519 58,912 -24.88%
-
Net Worth 80,248 77,171 74,156 69,780 67,815 65,933 64,780 15.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 281 - - - - -
Div Payout % - - 2.93% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,248 77,171 74,156 69,780 67,815 65,933 64,780 15.29%
NOSH 123,916 123,791 56,239 56,224 56,273 56,551 56,233 69.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.44% 12.89% 11.54% 8.69% 8.27% 2.73% 14.50% -
ROE 7.41% 3.85% 12.95% 7.53% 4.79% 0.75% 15.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 35.71 18.63 147.88 107.61 69.77 31.85 122.52 -55.94%
EPS 4.80 2.40 17.07 9.35 5.77 0.87 17.76 -58.09%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.6476 0.6234 1.3186 1.2411 1.2051 1.1659 1.152 -31.81%
Adjusted Per Share Value based on latest NOSH - 56,302
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 29.84 15.55 56.08 40.80 26.47 12.14 46.45 -25.48%
EPS 4.01 2.00 6.47 3.54 2.19 0.33 6.73 -29.12%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.5411 0.5203 0.50 0.4705 0.4572 0.4446 0.4368 15.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.79 1.90 0.75 0.68 0.63 0.59 -
P/RPS 2.38 4.24 1.28 0.70 0.97 1.98 0.48 189.92%
P/EPS 17.71 32.92 11.13 8.02 11.79 72.41 3.32 204.36%
EY 5.65 3.04 8.98 12.47 8.49 1.38 30.10 -67.11%
DY 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.27 1.44 0.60 0.56 0.54 0.51 87.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 13/11/07 23/08/07 18/05/07 15/02/07 28/11/06 28/08/06 -
Price 0.66 0.88 0.73 1.65 0.72 0.66 0.57 -
P/RPS 1.85 4.72 0.49 1.53 1.03 2.07 0.47 148.67%
P/EPS 13.75 36.67 4.28 17.65 12.48 75.86 3.21 163.05%
EY 7.27 2.73 23.38 5.67 8.01 1.32 31.16 -62.00%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.41 0.55 1.33 0.60 0.57 0.49 62.81%

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