[KONSORT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 137.62%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 255,061 253,756 245,812 237,320 226,016 211,284 162,780 34.86%
PBT 27,713 27,108 15,656 5,395 2,740 986 -2,172 -
Tax -8,688 -7,860 -3,788 -3,359 -1,964 -1,304 -1,080 300.97%
NP 19,025 19,248 11,868 2,036 776 -318 -3,252 -
-
NP to SH 18,869 18,712 10,684 1,714 721 -880 -3,596 -
-
Tax Rate 31.35% 29.00% 24.20% 62.26% 71.68% 132.25% - -
Total Cost 236,036 234,508 233,944 235,284 225,240 211,602 166,032 26.40%
-
Net Worth 322,511 324,694 317,632 297,266 293,041 200,000 250,572 18.30%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 322,511 324,694 317,632 297,266 293,041 200,000 250,572 18.30%
NOSH 240,680 240,514 240,630 228,666 225,416 200,000 191,276 16.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.46% 7.59% 4.83% 0.86% 0.34% -0.15% -2.00% -
ROE 5.85% 5.76% 3.36% 0.58% 0.25% -0.44% -1.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 105.98 105.51 102.15 103.78 100.27 105.64 85.10 15.73%
EPS 7.84 7.78 4.44 0.71 0.32 -0.94 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.32 1.30 1.30 1.00 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 230,196
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.17 100.65 97.50 94.13 89.65 83.81 64.57 34.86%
EPS 7.48 7.42 4.24 0.68 0.29 -0.35 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2792 1.2879 1.2599 1.1791 1.1624 0.7933 0.9939 18.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.78 0.46 0.41 0.47 0.49 0.63 -
P/RPS 0.71 0.74 0.45 0.40 0.47 0.46 0.74 -2.71%
P/EPS 9.57 10.03 10.36 54.70 146.88 -111.36 -33.51 -
EY 10.45 9.97 9.65 1.83 0.68 -0.90 -2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.35 0.32 0.36 0.49 0.48 10.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 27/04/06 28/02/06 21/11/05 22/08/05 13/05/05 -
Price 0.81 0.94 0.50 0.48 0.44 0.50 0.47 -
P/RPS 0.76 0.89 0.49 0.46 0.44 0.47 0.55 24.03%
P/EPS 10.33 12.08 11.26 64.04 137.50 -113.64 -25.00 -
EY 9.68 8.28 8.88 1.56 0.73 -0.88 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 0.38 0.37 0.34 0.50 0.36 40.52%

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