[KOTRA] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -4.64%
YoY- -48.32%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 119,921 109,736 96,608 86,858 88,076 80,798 64,157 10.97%
PBT -1,779 1,584 9,741 6,792 11,709 8,547 8,485 -
Tax -54 -916 1,323 -468 528 106 98 -
NP -1,833 668 11,064 6,324 12,237 8,653 8,583 -
-
NP to SH -1,833 668 11,064 6,324 12,237 8,653 8,583 -
-
Tax Rate - 57.83% -13.58% 6.89% -4.51% -1.24% -1.15% -
Total Cost 121,754 109,068 85,544 80,534 75,839 72,145 55,574 13.95%
-
Net Worth 98,203 100,150 99,055 88,178 81,583 69,877 61,646 8.06%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 281 - 1,012 -
Div Payout % - - - - 2.30% - 11.80% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 98,203 100,150 99,055 88,178 81,583 69,877 61,646 8.06%
NOSH 124,307 123,642 123,757 124,090 123,949 56,302 56,246 14.11%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -1.53% 0.61% 11.45% 7.28% 13.89% 10.71% 13.38% -
ROE -1.87% 0.67% 11.17% 7.17% 15.00% 12.38% 13.92% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 96.47 88.75 78.06 70.00 71.06 143.51 114.06 -2.75%
EPS -1.47 0.54 8.94 5.10 9.87 15.37 15.26 -
DPS 0.00 0.00 0.00 0.00 0.23 0.00 1.80 -
NAPS 0.79 0.81 0.8004 0.7106 0.6582 1.2411 1.096 -5.30%
Adjusted Per Share Value based on latest NOSH - 124,090
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.86 73.99 65.14 58.56 59.38 54.48 43.26 10.97%
EPS -1.24 0.45 7.46 4.26 8.25 5.83 5.79 -
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.68 -
NAPS 0.6621 0.6753 0.6679 0.5945 0.5501 0.4711 0.4156 8.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.60 0.59 0.60 0.43 0.77 0.75 0.57 -
P/RPS 0.62 0.66 0.77 0.61 1.08 0.52 0.50 3.64%
P/EPS -40.69 109.21 6.71 8.44 7.80 4.88 3.74 -
EY -2.46 0.92 14.90 11.85 12.82 20.49 26.77 -
DY 0.00 0.00 0.00 0.00 0.29 0.00 3.16 -
P/NAPS 0.76 0.73 0.75 0.61 1.17 0.60 0.52 6.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 25/05/11 26/05/10 28/05/09 26/05/08 18/05/07 24/05/06 -
Price 0.55 0.54 0.56 0.49 0.57 1.65 0.55 -
P/RPS 0.57 0.61 0.72 0.70 0.80 1.15 0.48 2.90%
P/EPS -37.30 99.95 6.26 9.61 5.77 10.74 3.60 -
EY -2.68 1.00 15.96 10.40 17.32 9.31 27.74 -
DY 0.00 0.00 0.00 0.00 0.40 0.00 3.27 -
P/NAPS 0.70 0.67 0.70 0.69 0.87 1.33 0.50 5.76%

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