[KOTRA] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 130.19%
YoY- 152.45%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 145,174 147,371 131,294 126,943 112,841 102,357 89,994 8.29%
PBT 1,178 5,765 3,829 1,178 -2,079 12,466 8,984 -28.71%
Tax -118 -105 -142 -56 -60 -745 139 -
NP 1,060 5,660 3,687 1,122 -2,139 11,721 9,123 -30.13%
-
NP to SH 1,060 5,660 3,687 1,122 -2,139 11,721 9,123 -30.13%
-
Tax Rate 10.02% 1.82% 3.71% 4.75% - 5.98% -1.55% -
Total Cost 144,114 141,711 127,607 125,821 114,980 90,636 80,871 10.10%
-
Net Worth 121,900 118,983 108,441 101,103 100,149 102,792 91,093 4.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 121,900 118,983 108,441 101,103 100,149 102,792 91,093 4.97%
NOSH 132,499 132,204 127,577 123,296 123,641 123,846 123,785 1.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.73% 3.84% 2.81% 0.88% -1.90% 11.45% 10.14% -
ROE 0.87% 4.76% 3.40% 1.11% -2.14% 11.40% 10.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 109.57 111.47 102.91 102.96 91.26 82.65 72.70 7.07%
EPS 0.80 4.29 2.89 0.91 -1.73 9.47 7.37 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.85 0.82 0.81 0.83 0.7359 3.78%
Adjusted Per Share Value based on latest NOSH - 123,702
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 97.88 99.36 88.52 85.59 76.08 69.01 60.68 8.29%
EPS 0.71 3.82 2.49 0.76 -1.44 7.90 6.15 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8219 0.8022 0.7312 0.6817 0.6753 0.6931 0.6142 4.97%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.13 1.40 0.67 0.60 0.48 0.62 0.47 -
P/RPS 1.03 1.26 0.65 0.58 0.53 0.75 0.65 7.97%
P/EPS 141.25 32.70 23.18 65.93 -27.75 6.55 6.38 67.52%
EY 0.71 3.06 4.31 1.52 -3.60 15.26 15.68 -40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.56 0.79 0.73 0.59 0.75 0.64 11.49%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 28/08/13 29/08/12 25/08/11 27/08/10 26/08/09 -
Price 1.01 1.51 0.72 0.64 0.50 0.63 0.53 -
P/RPS 0.92 1.35 0.70 0.62 0.55 0.76 0.73 3.92%
P/EPS 126.25 35.27 24.91 70.33 -28.90 6.66 7.19 61.18%
EY 0.79 2.84 4.01 1.42 -3.46 15.02 13.91 -37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.68 0.85 0.78 0.62 0.76 0.72 7.31%

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