[KOTRA] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 102.03%
YoY- 228.61%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 146,376 140,701 133,744 131,294 129,800 121,191 122,873 12.38%
PBT 8,045 6,183 4,308 3,829 1,881 -2,526 -2,340 -
Tax -142 -142 -142 -142 -56 -56 -56 86.05%
NP 7,903 6,041 4,166 3,687 1,825 -2,582 -2,396 -
-
NP to SH 7,903 6,041 4,166 3,687 1,825 -2,582 -2,396 -
-
Tax Rate 1.77% 2.30% 3.30% 3.71% 2.98% - - -
Total Cost 138,473 134,660 129,578 127,607 127,975 123,773 125,269 6.91%
-
Net Worth 115,038 139,400 108,447 108,525 100,523 96,615 97,791 11.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 115,038 139,400 108,447 108,525 100,523 96,615 97,791 11.44%
NOSH 132,227 170,000 132,252 127,676 124,103 123,866 123,786 4.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.40% 4.29% 3.11% 2.81% 1.41% -2.13% -1.95% -
ROE 6.87% 4.33% 3.84% 3.40% 1.82% -2.67% -2.45% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 110.70 82.77 101.13 102.83 104.59 97.84 99.26 7.55%
EPS 5.98 3.55 3.15 2.89 1.47 -2.08 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.82 0.82 0.85 0.81 0.78 0.79 6.64%
Adjusted Per Share Value based on latest NOSH - 127,676
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 98.69 94.87 90.18 88.52 87.52 81.71 82.85 12.38%
EPS 5.33 4.07 2.81 2.49 1.23 -1.74 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7756 0.9399 0.7312 0.7317 0.6778 0.6514 0.6594 11.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.90 0.90 0.78 0.67 0.55 0.87 0.75 -
P/RPS 0.81 1.09 0.77 0.65 0.53 0.89 0.76 4.34%
P/EPS 15.06 25.33 24.76 23.20 37.40 -41.74 -38.75 -
EY 6.64 3.95 4.04 4.31 2.67 -2.40 -2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.95 0.79 0.68 1.12 0.95 5.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 30/11/12 -
Price 1.17 0.90 0.90 0.72 0.57 0.63 0.70 -
P/RPS 1.06 1.09 0.89 0.70 0.54 0.64 0.71 30.65%
P/EPS 19.58 25.33 28.57 24.93 38.76 -30.22 -36.16 -
EY 5.11 3.95 3.50 4.01 2.58 -3.31 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.10 1.10 0.85 0.70 0.81 0.89 31.39%

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