[KOTRA] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -18.5%
YoY- 32.82%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,932 115,436 105,676 94,066 92,468 88,504 78,520 4.77%
PBT -11,366 -3,958 -2,438 11,542 10,654 11,936 6,494 -
Tax 0 0 -14 96 -1,892 -40 0 -
NP -11,366 -3,958 -2,452 11,638 8,762 11,896 6,494 -
-
NP to SH -11,366 -3,958 -2,452 11,638 8,762 11,896 6,494 -
-
Tax Rate - - - -0.83% 17.76% 0.34% 0.00% -
Total Cost 115,298 119,394 108,128 82,428 83,706 76,608 72,026 8.14%
-
Net Worth 96,784 98,949 101,634 96,954 86,295 80,248 67,815 6.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,784 98,949 101,634 96,954 86,295 80,248 67,815 6.10%
NOSH 124,082 123,687 123,838 123,808 123,757 123,916 56,273 14.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -10.94% -3.43% -2.32% 12.37% 9.48% 13.44% 8.27% -
ROE -11.74% -4.00% -2.41% 12.00% 10.15% 14.82% 9.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 83.76 93.33 85.33 75.98 74.72 71.42 139.53 -8.14%
EPS -9.16 -3.20 -1.98 9.40 7.08 9.60 11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.8207 0.7831 0.6973 0.6476 1.2051 -6.98%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 70.08 77.83 71.25 63.42 62.35 59.67 52.94 4.78%
EPS -7.66 -2.67 -1.65 7.85 5.91 8.02 4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6526 0.6672 0.6853 0.6537 0.5818 0.5411 0.4572 6.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.55 0.55 0.63 0.49 0.85 0.68 -
P/RPS 1.04 0.59 0.64 0.83 0.66 1.19 0.49 13.35%
P/EPS -9.50 -17.19 -27.78 6.70 6.92 8.85 5.89 -
EY -10.53 -5.82 -3.60 14.92 14.45 11.29 16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.69 0.67 0.80 0.70 1.31 0.56 12.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 23/02/11 10/02/10 26/02/09 28/02/08 15/02/07 -
Price 0.63 0.58 0.53 0.69 0.42 0.66 0.72 -
P/RPS 0.75 0.62 0.62 0.91 0.56 0.92 0.52 6.28%
P/EPS -6.88 -18.12 -26.77 7.34 5.93 6.88 6.24 -
EY -14.54 -5.52 -3.74 13.62 16.86 14.55 16.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.65 0.88 0.60 1.02 0.60 5.12%

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