[KONSORT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -95.66%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 290,338 314,160 280,204 268,627 267,862 262,172 257,236 8.39%
PBT 3,262 15,172 1,320 22,072 28,141 35,142 24,312 -73.75%
Tax -3,634 -4,738 -600 -5,499 -4,394 -5,312 -6,040 -28.70%
NP -372 10,434 720 16,573 23,746 29,830 18,272 -
-
NP to SH -372 10,434 720 16,573 23,746 29,830 18,272 -
-
Tax Rate 111.40% 31.23% 45.45% 24.91% 15.61% 15.12% 24.84% -
Total Cost 290,710 303,726 279,484 252,054 244,116 232,342 238,964 13.94%
-
Net Worth 195,300 201,623 200,571 196,757 221,994 219,560 209,471 -4.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 25,225 - - - -
Div Payout % - - - 152.21% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 195,300 201,623 200,571 196,757 221,994 219,560 209,471 -4.55%
NOSH 253,636 252,028 257,142 252,252 252,266 252,368 252,375 0.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.13% 3.32% 0.26% 6.17% 8.87% 11.38% 7.10% -
ROE -0.19% 5.17% 0.36% 8.42% 10.70% 13.59% 8.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.47 124.65 108.97 106.49 106.18 103.88 101.93 8.03%
EPS -0.15 4.14 0.28 6.57 9.41 11.82 7.24 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.78 0.78 0.88 0.87 0.83 -4.87%
Adjusted Per Share Value based on latest NOSH - 257,142
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.16 124.61 111.14 106.55 106.25 103.99 102.03 8.39%
EPS -0.15 4.14 0.29 6.57 9.42 11.83 7.25 -
DPS 0.00 0.00 0.00 10.01 0.00 0.00 0.00 -
NAPS 0.7747 0.7997 0.7956 0.7804 0.8805 0.8709 0.8309 -4.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.33 0.995 0.945 1.13 0.98 0.96 1.45 -
P/RPS 1.16 0.80 0.87 1.06 0.92 0.92 1.42 -12.60%
P/EPS -906.82 24.03 337.50 17.20 10.41 8.12 20.03 -
EY -0.11 4.16 0.30 5.81 9.61 12.31 4.99 -
DY 0.00 0.00 0.00 8.85 0.00 0.00 0.00 -
P/NAPS 1.73 1.24 1.21 1.45 1.11 1.10 1.75 -0.76%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 27/08/13 30/05/13 26/02/13 19/11/12 28/08/12 16/05/12 -
Price 1.50 1.17 1.03 0.98 1.02 1.02 1.45 -
P/RPS 1.31 0.94 0.95 0.92 0.96 0.98 1.42 -5.22%
P/EPS -1,022.73 28.26 367.86 14.92 10.84 8.63 20.03 -
EY -0.10 3.54 0.27 6.70 9.23 11.59 4.99 -
DY 0.00 0.00 0.00 10.20 0.00 0.00 0.00 -
P/NAPS 1.95 1.46 1.32 1.26 1.16 1.17 1.75 7.47%

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