[KOTRA] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 56.53%
YoY- 155.36%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,716 109,996 101,556 92,320 80,252 92,228 72,044 4.47%
PBT -15,300 -1,228 4,516 16,356 6,688 11,916 1,968 -
Tax 0 0 -4 -2,076 -1,096 -32 0 -
NP -15,300 -1,228 4,512 14,280 5,592 11,884 1,968 -
-
NP to SH -15,300 -1,228 4,512 14,280 5,592 11,884 1,968 -
-
Tax Rate - - 0.09% 12.69% 16.39% 0.27% 0.00% -
Total Cost 109,016 111,224 97,044 78,040 74,660 80,344 70,076 7.63%
-
Net Worth 97,791 99,468 104,085 94,803 83,261 77,171 65,933 6.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 97,791 99,468 104,085 94,803 83,261 77,171 65,933 6.78%
NOSH 123,786 122,800 123,956 123,958 123,716 123,791 56,551 13.93%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -16.33% -1.12% 4.44% 15.47% 6.97% 12.89% 2.73% -
ROE -15.65% -1.23% 4.33% 15.06% 6.72% 15.40% 2.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.71 89.57 81.93 74.48 64.87 74.50 127.39 -8.29%
EPS -12.36 -1.00 3.64 11.52 4.52 9.60 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.8397 0.7648 0.673 0.6234 1.1659 -6.27%
Adjusted Per Share Value based on latest NOSH - 123,958
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.19 74.16 68.47 62.25 54.11 62.18 48.58 4.47%
EPS -10.32 -0.83 3.04 9.63 3.77 8.01 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.6707 0.7018 0.6392 0.5614 0.5203 0.4446 6.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.75 0.49 0.60 0.54 0.45 0.79 0.63 -
P/RPS 0.99 0.55 0.73 0.73 0.69 1.06 0.49 12.42%
P/EPS -6.07 -49.00 16.48 4.69 9.96 8.23 18.10 -
EY -16.48 -2.04 6.07 21.33 10.04 12.15 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.60 0.71 0.71 0.67 1.27 0.54 9.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 25/11/10 25/11/09 19/11/08 13/11/07 28/11/06 -
Price 0.70 0.53 0.60 0.58 0.40 0.88 0.66 -
P/RPS 0.92 0.59 0.73 0.78 0.62 1.18 0.52 9.96%
P/EPS -5.66 -53.00 16.48 5.03 8.85 9.17 18.97 -
EY -17.66 -1.89 6.07 19.86 11.30 10.91 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.65 0.71 0.76 0.59 1.41 0.57 7.70%

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