[KOTRA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 162.28%
YoY- -86.68%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 77,117 37,778 145,174 106,959 71,559 32,173 147,371 -34.98%
PBT 4,223 3,632 1,178 284 -456 -2,761 5,765 -18.69%
Tax 0 0 -118 0 0 0 -105 -
NP 4,223 3,632 1,060 284 -456 -2,761 5,660 -17.69%
-
NP to SH 4,223 3,632 1,060 284 -456 -2,761 5,660 -17.69%
-
Tax Rate 0.00% 0.00% 10.02% 0.00% - - 1.82% -
Total Cost 72,894 34,146 144,114 106,675 72,015 34,934 141,711 -35.72%
-
Net Worth 127,087 125,927 121,900 123,066 120,705 116,252 118,983 4.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,087 125,927 121,900 123,066 120,705 116,252 118,983 4.47%
NOSH 132,382 132,554 132,499 135,238 134,117 132,105 132,204 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.48% 9.61% 0.73% 0.27% -0.64% -8.58% 3.84% -
ROE 3.32% 2.88% 0.87% 0.23% -0.38% -2.38% 4.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 58.25 28.50 109.57 79.09 53.36 24.35 111.47 -35.04%
EPS 3.19 2.74 0.80 0.21 -0.34 -2.09 4.29 -17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.92 0.91 0.90 0.88 0.90 4.38%
Adjusted Per Share Value based on latest NOSH - 132,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 52.00 25.47 97.88 72.12 48.25 21.69 99.36 -34.98%
EPS 2.85 2.45 0.71 0.19 -0.31 -1.86 3.82 -17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8569 0.8491 0.8219 0.8298 0.8139 0.7838 0.8022 4.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 1.08 1.13 1.11 1.16 1.36 1.40 -
P/RPS 1.84 3.79 1.03 1.40 2.17 5.58 1.26 28.62%
P/EPS 33.54 39.42 141.25 528.57 -341.18 -65.07 32.70 1.70%
EY 2.98 2.54 0.71 0.19 -0.29 -1.54 3.06 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.14 1.23 1.22 1.29 1.55 1.56 -20.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 27/05/15 16/02/15 26/11/14 27/08/14 -
Price 1.05 1.05 1.01 1.10 1.27 1.30 1.51 -
P/RPS 1.80 3.68 0.92 1.39 2.38 5.34 1.35 21.07%
P/EPS 32.92 38.32 126.25 523.81 -373.53 -62.20 35.27 -4.48%
EY 3.04 2.61 0.79 0.19 -0.27 -1.61 2.84 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 1.10 1.21 1.41 1.48 1.68 -24.99%

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