[KOTRA] QoQ 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- -4.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter 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 11,697 9,342 9,289 8,437 9,065 6,958 43.32%
PBT 2,571 -1,060 198 1,767 1,697 1,366 1,778 27.84%
Tax -422 672 105 -175 -22 -40 -245 43.64%
NP 2,149 -388 303 1,592 1,675 1,326 1,533 25.22%
-
NP to SH 2,149 -388 303 1,592 1,675 1,326 1,533 25.22%
-
Tax Rate 16.41% - -53.03% 9.90% 1.30% 2.93% 13.78% -
Total Cost 9,796 12,085 9,039 7,697 6,762 7,739 5,425 48.23%
-
Net Worth 45,342 43,928 43,953 45,003 43,786 41,574 40,992 6.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,030 - - - 995 - -
Div Payout % - 0.00% - - - 75.05% - -
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 43,928 43,953 45,003 43,786 41,574 40,992 6.94%
NOSH 56,256 57,272 55,849 56,254 56,208 55,285 56,153 0.12%
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% -3.32% 3.24% 17.14% 19.85% 14.63% 22.03% -
ROE 4.74% -0.88% 0.69% 3.54% 3.83% 3.19% 3.74% -
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 20.42 16.73 16.51 15.01 16.40 12.39 43.14%
EPS 3.82 -0.69 0.54 2.83 2.98 2.36 2.73 25.07%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 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 7.89 6.30 6.26 5.69 6.11 4.69 43.30%
EPS 1.45 -0.26 0.20 1.07 1.13 0.89 1.03 25.58%
DPS 0.00 0.70 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.3057 0.2962 0.2964 0.3034 0.2952 0.2803 0.2764 6.94%
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 2.84 3.41 3.45 3.73 3.48 6.78 -46.64%
P/EPS 14.66 -85.61 105.06 20.14 18.79 23.77 30.77 -38.97%
EY 6.82 -1.17 0.95 4.96 5.32 4.21 3.25 63.83%
DY 0.00 3.10 0.00 0.00 0.00 3.16 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 3.04 3.53 3.39 3.93 3.90 5.17 -36.08%
P/EPS 14.66 -91.52 108.75 19.79 19.80 26.68 23.44 -26.84%
EY 6.82 -1.09 0.92 5.05 5.05 3.75 4.27 36.59%
DY 0.00 2.90 0.00 0.00 0.00 2.81 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