[KOTRA] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1.55%
YoY- 398.02%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 21,245 17,787 16,643 11,759 9,342 6,958 24.99%
PBT 2,056 2,143 3,763 1,966 198 1,778 2.94%
Tax -46 0 -361 -457 105 -245 -28.41%
NP 2,010 2,143 3,402 1,509 303 1,533 5.56%
-
NP to SH 2,010 2,143 3,402 1,509 303 1,533 5.56%
-
Tax Rate 2.24% 0.00% 9.59% 23.25% -53.03% 13.78% -
Total Cost 19,235 15,644 13,241 10,250 9,039 5,425 28.78%
-
Net Worth 69,877 61,646 53,532 47,465 43,953 40,992 11.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 69,877 61,646 53,532 47,465 43,953 40,992 11.25%
NOSH 56,302 56,246 56,231 56,305 55,849 56,153 0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.46% 12.05% 20.44% 12.83% 3.24% 22.03% -
ROE 2.88% 3.48% 6.36% 3.18% 0.69% 3.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 37.73 31.62 29.60 20.88 16.73 12.39 24.93%
EPS 3.57 3.81 6.05 2.68 0.54 2.73 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2411 1.096 0.952 0.843 0.787 0.73 11.19%
Adjusted Per Share Value based on latest NOSH - 56,305
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.32 11.99 11.22 7.93 6.30 4.69 24.99%
EPS 1.36 1.44 2.29 1.02 0.20 1.03 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4711 0.4156 0.3609 0.32 0.2964 0.2764 11.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.75 0.57 0.62 0.60 0.57 0.84 -
P/RPS 1.99 1.80 2.09 2.87 3.41 6.78 -21.73%
P/EPS 21.01 14.96 10.25 22.39 105.06 30.77 -7.34%
EY 4.76 6.68 9.76 4.47 0.95 3.25 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.65 0.71 0.72 1.15 -12.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 30/05/02 -
Price 1.65 0.55 0.58 0.55 0.59 0.64 -
P/RPS 4.37 1.74 1.96 2.63 3.53 5.17 -3.30%
P/EPS 46.22 14.44 9.59 20.52 108.75 23.44 14.53%
EY 2.16 6.93 10.43 4.87 0.92 4.27 -12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.50 0.61 0.65 0.75 0.88 8.60%

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