[KOTRA] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -80.97%
YoY- -80.23%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,789 11,945 11,697 9,342 9,289 8,437 9,065 5.24%
PBT 536 2,571 -1,060 198 1,767 1,697 1,366 -46.31%
Tax 950 -422 672 105 -175 -22 -40 -
NP 1,486 2,149 -388 303 1,592 1,675 1,326 7.86%
-
NP to SH 1,486 2,149 -388 303 1,592 1,675 1,326 7.86%
-
Tax Rate -177.24% 16.41% - -53.03% 9.90% 1.30% 2.93% -
Total Cost 8,303 9,796 12,085 9,039 7,697 6,762 7,739 4.78%
-
Net Worth 46,944 45,342 43,928 43,953 45,003 43,786 41,574 8.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,407 - 1,030 - - - 995 25.90%
Div Payout % 94.70% - 0.00% - - - 75.05% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 46,944 45,342 43,928 43,953 45,003 43,786 41,574 8.41%
NOSH 56,287 56,256 57,272 55,849 56,254 56,208 55,285 1.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.18% 17.99% -3.32% 3.24% 17.14% 19.85% 14.63% -
ROE 3.17% 4.74% -0.88% 0.69% 3.54% 3.83% 3.19% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.39 21.23 20.42 16.73 16.51 15.01 16.40 3.97%
EPS 2.64 3.82 -0.69 0.54 2.83 2.98 2.36 7.73%
DPS 2.50 0.00 1.80 0.00 0.00 0.00 1.80 24.40%
NAPS 0.834 0.806 0.767 0.787 0.80 0.779 0.752 7.12%
Adjusted Per Share Value based on latest NOSH - 55,849
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.60 8.05 7.89 6.30 6.26 5.69 6.11 5.26%
EPS 1.00 1.45 -0.26 0.20 1.07 1.13 0.89 8.05%
DPS 0.95 0.00 0.70 0.00 0.00 0.00 0.67 26.13%
NAPS 0.3165 0.3057 0.2962 0.2964 0.3034 0.2952 0.2803 8.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.59 0.56 0.58 0.57 0.57 0.56 0.57 -
P/RPS 3.39 2.64 2.84 3.41 3.45 3.73 3.48 -1.72%
P/EPS 22.35 14.66 -85.61 105.06 20.14 18.79 23.77 -4.01%
EY 4.47 6.82 -1.17 0.95 4.96 5.32 4.21 4.06%
DY 4.24 0.00 3.10 0.00 0.00 0.00 3.16 21.58%
P/NAPS 0.71 0.69 0.76 0.72 0.71 0.72 0.76 -4.42%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 29/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.61 0.56 0.62 0.59 0.56 0.59 0.64 -
P/RPS 3.51 2.64 3.04 3.53 3.39 3.93 3.90 -6.76%
P/EPS 23.11 14.66 -91.52 108.75 19.79 19.80 26.68 -9.10%
EY 4.33 6.82 -1.09 0.92 5.05 5.05 3.75 10.03%
DY 4.10 0.00 2.90 0.00 0.00 0.00 2.81 28.55%
P/NAPS 0.73 0.69 0.81 0.75 0.70 0.76 0.85 -9.62%

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