[KOTRA] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -70.01%
YoY- -68.4%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,259 26,744 27,449 25,389 30,154 25,170 23,953 24.53%
PBT 1,008 -1,868 -2,348 1,129 4,671 2,024 1,682 -28.98%
Tax -54 1 -6 -1 -910 117 567 -
NP 954 -1,867 -2,354 1,128 3,761 2,141 2,249 -43.63%
-
NP to SH 954 -1,867 -2,354 1,128 3,761 2,141 2,249 -43.63%
-
Tax Rate 5.36% - - 0.09% 19.48% -5.78% -33.71% -
Total Cost 32,305 28,611 29,803 24,261 26,393 23,029 21,704 30.45%
-
Net Worth 100,355 100,150 101,680 104,085 102,895 99,055 96,768 2.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 100,355 100,150 101,680 104,085 102,895 99,055 96,768 2.46%
NOSH 123,896 123,642 123,894 123,956 123,970 123,757 123,571 0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.87% -6.98% -8.58% 4.44% 12.47% 8.51% 9.39% -
ROE 0.95% -1.86% -2.32% 1.08% 3.66% 2.16% 2.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.84 21.63 22.16 20.48 24.32 20.34 19.38 24.32%
EPS 0.77 -1.51 -1.90 0.91 3.04 1.73 1.82 -43.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.8207 0.8397 0.83 0.8004 0.7831 2.28%
Adjusted Per Share Value based on latest NOSH - 123,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.42 18.03 18.51 17.12 20.33 16.97 16.15 24.51%
EPS 0.64 -1.26 -1.59 0.76 2.54 1.44 1.52 -43.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.6753 0.6856 0.7018 0.6938 0.6679 0.6525 2.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.48 0.59 0.55 0.60 0.62 0.60 0.63 -
P/RPS 1.79 2.73 2.48 2.93 2.55 2.95 3.25 -32.88%
P/EPS 62.34 -39.07 -28.95 65.93 20.44 34.68 34.62 48.17%
EY 1.60 -2.56 -3.45 1.52 4.89 2.88 2.89 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.67 0.71 0.75 0.75 0.80 -18.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 23/02/11 25/11/10 27/08/10 26/05/10 10/02/10 -
Price 0.50 0.54 0.53 0.60 0.63 0.56 0.69 -
P/RPS 1.86 2.50 2.39 2.93 2.59 2.75 3.56 -35.20%
P/EPS 64.94 -35.76 -27.89 65.93 20.77 32.37 37.91 43.30%
EY 1.54 -2.80 -3.58 1.52 4.82 3.09 2.64 -30.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.65 0.71 0.76 0.70 0.88 -20.87%

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