[KOTRA] YoY Cumulative 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- 85.18%
YoY- 43.78%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 65,413 60,505 48,606 44,154 33,493 27,068 22,788 19.19%
PBT 7,922 5,303 6,086 7,766 5,073 3,676 5,732 5.53%
Tax -28 -46 505 -370 71 -92 -755 -42.22%
NP 7,894 5,257 6,591 7,396 5,144 3,584 4,977 7.98%
-
NP to SH 7,894 5,257 6,591 7,396 5,144 3,584 4,977 7.98%
-
Tax Rate 0.35% 0.87% -8.30% 4.76% -1.40% 2.50% 13.17% -
Total Cost 57,519 55,248 42,015 36,758 28,349 23,484 17,811 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 - - - 1,406 1,405 1,404 - -
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 9.69% 7.53% 10.69% 13.81% 10.85% 8.10% 12.12% -
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 52.87 107.61 86.43 78.51 59.58 48.16 40.52 4.52%
EPS 6.38 9.35 11.72 13.15 9.15 6.37 8.85 -5.30%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 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 44.10 40.80 32.77 29.77 22.58 18.25 15.36 19.19%
EPS 5.32 3.54 4.44 4.99 3.47 2.42 3.36 7.95%
DPS 0.00 0.00 0.00 0.95 0.95 0.95 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 1.46 0.70 0.66 0.79 1.01 1.18 2.07 -5.64%
P/EPS 12.07 8.02 4.86 4.71 6.56 8.94 9.49 4.08%
EY 8.29 12.47 20.56 21.21 15.25 11.19 10.54 -3.91%
DY 0.00 0.00 0.00 4.03 4.17 4.39 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 1.08 1.53 0.64 0.74 0.92 1.22 1.58 -6.13%
P/EPS 8.93 17.65 4.69 4.41 6.01 9.25 7.23 3.57%
EY 11.19 5.67 21.31 22.67 16.64 10.81 13.83 -3.46%
DY 0.00 0.00 0.00 4.31 4.55 4.24 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