[KOTRA] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 23.45%
YoY- 43.78%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 87,217 80,673 64,808 58,872 44,657 36,090 30,384 19.19%
PBT 10,562 7,070 8,114 10,354 6,764 4,901 7,642 5.53%
Tax -37 -61 673 -493 94 -122 -1,006 -42.30%
NP 10,525 7,009 8,788 9,861 6,858 4,778 6,636 7.98%
-
NP to SH 10,525 7,009 8,788 9,861 6,858 4,778 6,636 7.98%
-
Tax Rate 0.35% 0.86% -8.29% 4.76% -1.39% 2.49% 13.16% -
Total Cost 76,692 73,664 56,020 49,010 37,798 31,312 23,748 21.55%
-
Net Worth 81,439 69,780 61,635 53,543 47,392 44,228 41,053 12.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 1,874 1,873 1,873 - -
Div Payout % - - - 19.01% 27.32% 39.20% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 81,439 69,780 61,635 53,543 47,392 44,228 41,053 12.08%
NOSH 123,730 56,224 56,237 56,243 56,218 56,198 56,237 14.03%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.07% 8.69% 13.56% 16.75% 15.36% 13.24% 21.84% -
ROE 12.92% 10.04% 14.26% 18.42% 14.47% 10.80% 16.16% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 70.49 143.48 115.24 104.67 79.44 64.22 54.03 4.52%
EPS 8.51 12.47 15.63 17.53 12.20 8.49 11.80 -5.29%
DPS 0.00 0.00 0.00 3.33 3.33 3.33 0.00 -
NAPS 0.6582 1.2411 1.096 0.952 0.843 0.787 0.73 -1.70%
Adjusted Per Share Value based on latest NOSH - 56,231
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 58.81 54.39 43.70 39.69 30.11 24.33 20.49 19.19%
EPS 7.10 4.73 5.93 6.65 4.62 3.22 4.47 8.00%
DPS 0.00 0.00 0.00 1.26 1.26 1.26 0.00 -
NAPS 0.5491 0.4705 0.4156 0.361 0.3195 0.2982 0.2768 12.08%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 0.75 0.57 0.62 0.60 0.57 0.84 -
P/RPS 1.09 0.52 0.49 0.59 0.76 0.89 1.55 -5.69%
P/EPS 9.05 6.02 3.65 3.54 4.92 6.70 7.12 4.07%
EY 11.05 16.62 27.42 28.28 20.33 14.92 14.05 -3.92%
DY 0.00 0.00 0.00 5.38 5.56 5.85 0.00 -
P/NAPS 1.17 0.60 0.52 0.65 0.71 0.72 1.15 0.28%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 30/05/02 -
Price 0.57 1.65 0.55 0.58 0.55 0.59 0.64 -
P/RPS 0.81 1.15 0.48 0.55 0.69 0.92 1.18 -6.07%
P/EPS 6.70 13.24 3.52 3.31 4.51 6.94 5.42 3.59%
EY 14.92 7.56 28.41 30.23 22.18 14.41 18.44 -3.46%
DY 0.00 0.00 0.00 5.75 6.06 5.65 0.00 -
P/NAPS 0.87 1.33 0.50 0.61 0.65 0.75 0.88 -0.19%

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