[KONSORT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 226.51%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 70,051 268,627 200,897 131,086 64,309 258,723 198,304 -49.99%
PBT 330 22,072 21,106 17,571 6,078 32,716 33,238 -95.36%
Tax -150 -5,499 -3,296 -2,656 -1,510 -6,763 -6,979 -92.25%
NP 180 16,573 17,810 14,915 4,568 25,953 26,259 -96.38%
-
NP to SH 180 16,573 17,810 14,915 4,568 25,953 26,259 -96.38%
-
Tax Rate 45.45% 24.91% 15.62% 15.12% 24.84% 20.67% 21.00% -
Total Cost 69,871 252,054 183,087 116,171 59,741 232,770 172,045 -45.12%
-
Net Worth 200,571 196,757 221,994 219,560 209,471 191,805 276,048 -19.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 25,225 - - - 108,216 - -
Div Payout % - 152.21% - - - 416.97% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 200,571 196,757 221,994 219,560 209,471 191,805 276,048 -19.16%
NOSH 257,142 252,252 252,266 252,368 252,375 236,797 235,938 5.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.26% 6.17% 8.87% 11.38% 7.10% 10.03% 13.24% -
ROE 0.09% 8.42% 8.02% 6.79% 2.18% 13.53% 9.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.24 106.49 79.64 51.94 25.48 109.26 84.05 -52.78%
EPS 0.07 6.57 7.06 5.91 1.81 10.97 11.13 -96.58%
DPS 0.00 10.00 0.00 0.00 0.00 45.70 0.00 -
NAPS 0.78 0.78 0.88 0.87 0.83 0.81 1.17 -23.66%
Adjusted Per Share Value based on latest NOSH - 252,365
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.79 106.55 79.69 52.00 25.51 102.62 78.66 -49.99%
EPS 0.07 6.57 7.06 5.92 1.81 10.29 10.42 -96.42%
DPS 0.00 10.01 0.00 0.00 0.00 42.92 0.00 -
NAPS 0.7956 0.7804 0.8805 0.8709 0.8309 0.7608 1.095 -19.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.945 1.13 0.98 0.96 1.45 1.45 1.19 -
P/RPS 3.47 1.06 1.23 1.85 5.69 1.33 1.42 81.32%
P/EPS 1,350.00 17.20 13.88 16.24 80.11 13.23 10.69 2409.72%
EY 0.07 5.81 7.20 6.16 1.25 7.56 9.35 -96.16%
DY 0.00 8.85 0.00 0.00 0.00 31.52 0.00 -
P/NAPS 1.21 1.45 1.11 1.10 1.75 1.79 1.02 12.04%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 -
Price 1.03 0.98 1.02 1.02 1.45 1.45 1.45 -
P/RPS 3.78 0.92 1.28 1.96 5.69 1.33 1.73 68.30%
P/EPS 1,471.43 14.92 14.45 17.26 80.11 13.23 13.03 2229.60%
EY 0.07 6.70 6.92 5.79 1.25 7.56 7.68 -95.62%
DY 0.00 10.20 0.00 0.00 0.00 31.52 0.00 -
P/NAPS 1.32 1.26 1.16 1.17 1.75 1.79 1.24 4.25%

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