[KOTRA] QoQ 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- -67.9%
YoY- -86.45%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 39,339 37,778 38,215 35,400 39,386 32,173 42,770 -5.40%
PBT 591 3,632 894 740 2,305 -2,761 3,633 -70.10%
Tax 0 0 -118 0 0 0 -105 -
NP 591 3,632 776 740 2,305 -2,761 3,528 -69.51%
-
NP to SH 591 3,632 776 740 2,305 -2,761 3,528 -69.51%
-
Tax Rate 0.00% 0.00% 13.20% 0.00% 0.00% - 2.89% -
Total Cost 38,748 34,146 37,439 34,660 37,081 34,934 39,242 -0.83%
-
Net Worth 126,079 125,927 121,003 120,250 119,224 116,252 118,866 3.99%
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 126,079 125,927 121,003 120,250 119,224 116,252 118,866 3.99%
NOSH 131,333 132,554 131,525 132,142 132,471 132,105 132,074 -0.37%
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 1.50% 9.61% 2.03% 2.09% 5.85% -8.58% 8.25% -
ROE 0.47% 2.88% 0.64% 0.62% 1.93% -2.38% 2.97% -
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 29.95 28.50 29.06 26.79 29.73 24.35 32.38 -5.05%
EPS 0.45 2.74 0.59 0.56 1.74 -2.09 2.67 -69.38%
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 26.52 25.47 25.77 23.87 26.56 21.69 28.84 -5.42%
EPS 0.40 2.45 0.52 0.50 1.55 -1.86 2.38 -69.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8501 0.8491 0.8159 0.8108 0.8039 0.7838 0.8015 3.99%
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 3.57 3.79 3.89 4.14 3.90 5.58 4.32 -11.90%
P/EPS 237.78 39.42 191.53 198.21 66.67 -65.07 52.41 173.30%
EY 0.42 2.54 0.52 0.50 1.50 -1.54 1.91 -63.46%
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 3.51 3.68 3.48 4.11 4.27 5.34 4.66 -17.17%
P/EPS 233.33 38.32 171.19 196.43 72.99 -62.20 56.53 156.64%
EY 0.43 2.61 0.58 0.51 1.37 -1.61 1.77 -60.96%
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