[KOTRA] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -208.69%
YoY- -121.07%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 61,373 51,966 57,718 52,838 47,033 46,234 44,252 5.59%
PBT -3,329 -5,683 -1,979 -1,219 5,771 5,327 5,968 -
Tax 0 0 0 -7 48 -946 -20 -
NP -3,329 -5,683 -1,979 -1,226 5,819 4,381 5,948 -
-
NP to SH -3,329 -5,683 -1,979 -1,226 5,819 4,381 5,948 -
-
Tax Rate - - - - -0.83% 17.76% 0.34% -
Total Cost 64,702 57,649 59,697 54,064 41,214 41,853 38,304 9.12%
-
Net Worth 108,324 96,784 98,949 101,634 96,954 86,295 80,248 5.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 108,324 96,784 98,949 101,634 96,954 86,295 80,248 5.12%
NOSH 132,103 124,082 123,687 123,838 123,808 123,757 123,916 1.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -5.42% -10.94% -3.43% -2.32% 12.37% 9.48% 13.44% -
ROE -3.07% -5.87% -2.00% -1.21% 6.00% 5.08% 7.41% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.46 41.88 46.66 42.67 37.99 37.36 35.71 4.47%
EPS -2.52 -4.58 -1.60 -0.99 4.70 3.54 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.80 0.8207 0.7831 0.6973 0.6476 4.00%
Adjusted Per Share Value based on latest NOSH - 123,894
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 41.38 35.04 38.92 35.63 31.71 31.17 29.84 5.59%
EPS -2.24 -3.83 -1.33 -0.83 3.92 2.95 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.6526 0.6672 0.6853 0.6537 0.5818 0.5411 5.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.90 0.87 0.55 0.55 0.63 0.49 0.85 -
P/RPS 1.94 2.08 1.18 1.29 1.66 1.31 2.38 -3.34%
P/EPS -35.71 -19.00 -34.38 -55.56 13.40 13.84 17.71 -
EY -2.80 -5.26 -2.91 -1.80 7.46 7.22 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 0.69 0.67 0.80 0.70 1.31 -2.86%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 28/02/12 23/02/11 10/02/10 26/02/09 28/02/08 -
Price 0.90 0.63 0.58 0.53 0.69 0.42 0.66 -
P/RPS 1.94 1.50 1.24 1.24 1.82 1.12 1.85 0.79%
P/EPS -35.71 -13.76 -36.25 -53.54 14.68 11.86 13.75 -
EY -2.80 -7.27 -2.76 -1.87 6.81 8.43 7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.72 0.65 0.88 0.60 1.02 1.26%

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