[KOTRA] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 20.69%
YoY- -187.2%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 30,219 27,499 33,259 26,744 27,449 25,389 30,154 0.14%
PBT -1,672 -307 1,008 -1,868 -2,348 1,129 4,671 -
Tax 0 0 -54 1 -6 -1 -910 -
NP -1,672 -307 954 -1,867 -2,354 1,128 3,761 -
-
NP to SH -1,672 -307 954 -1,867 -2,354 1,128 3,761 -
-
Tax Rate - - 5.36% - - 0.09% 19.48% -
Total Cost 31,891 27,806 32,305 28,611 29,803 24,261 26,393 13.40%
-
Net Worth 99,081 99,468 100,355 100,150 101,680 104,085 102,895 -2.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 99,081 99,468 100,355 100,150 101,680 104,085 102,895 -2.47%
NOSH 123,851 122,800 123,896 123,642 123,894 123,956 123,970 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -5.53% -1.12% 2.87% -6.98% -8.58% 4.44% 12.47% -
ROE -1.69% -0.31% 0.95% -1.86% -2.32% 1.08% 3.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.40 22.39 26.84 21.63 22.16 20.48 24.32 0.21%
EPS -1.35 -0.25 0.77 -1.51 -1.90 0.91 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.81 0.81 0.8207 0.8397 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 123,642
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.38 18.54 22.42 18.03 18.51 17.12 20.33 0.16%
EPS -1.13 -0.21 0.64 -1.26 -1.59 0.76 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6681 0.6707 0.6766 0.6753 0.6856 0.7018 0.6938 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.49 0.48 0.59 0.55 0.60 0.62 -
P/RPS 2.25 2.19 1.79 2.73 2.48 2.93 2.55 -7.98%
P/EPS -40.74 -196.00 62.34 -39.07 -28.95 65.93 20.44 -
EY -2.45 -0.51 1.60 -2.56 -3.45 1.52 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.59 0.73 0.67 0.71 0.75 -5.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 25/08/11 25/05/11 23/02/11 25/11/10 27/08/10 -
Price 0.58 0.53 0.50 0.54 0.53 0.60 0.63 -
P/RPS 2.38 2.37 1.86 2.50 2.39 2.93 2.59 -5.46%
P/EPS -42.96 -212.00 64.94 -35.76 -27.89 65.93 20.77 -
EY -2.33 -0.47 1.54 -2.80 -3.58 1.52 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.62 0.67 0.65 0.71 0.76 -3.53%

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