[KONSORT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 225.23%
YoY- 88.28%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,394 77,189 80,135 71,692 68,130 61,347 57,557 8.85%
PBT -25,205 -22,788 16,440 13,337 4,240 8,994 11,987 -
Tax 929 -1,785 -3,597 -3,393 -1,821 -2,347 -2,891 -
NP -24,276 -24,573 12,843 9,944 2,419 6,647 9,096 -
-
NP to SH -24,276 -24,573 12,843 10,092 3,103 7,084 9,490 -
-
Tax Rate - - 21.88% 25.44% 42.95% 26.10% 24.12% -
Total Cost 89,670 101,762 67,292 61,748 65,711 54,700 48,461 50.55%
-
Net Worth 255,547 306,581 330,314 331,759 229,671 316,616 313,284 -12.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 5,774 - - - 6,928 -
Div Payout % - - 44.96% - - - 73.01% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 255,547 306,581 330,314 331,759 229,671 316,616 313,284 -12.66%
NOSH 236,617 232,258 230,989 232,000 229,671 227,781 228,674 2.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -37.12% -31.83% 16.03% 13.87% 3.55% 10.84% 15.80% -
ROE -9.50% -8.02% 3.89% 3.04% 1.35% 2.24% 3.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.64 33.23 34.69 30.90 29.66 26.93 25.17 6.42%
EPS -10.58 -10.58 5.56 4.35 1.35 3.11 4.15 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.03 -
NAPS 1.08 1.32 1.43 1.43 1.00 1.39 1.37 -14.62%
Adjusted Per Share Value based on latest NOSH - 232,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.94 30.62 31.79 28.44 27.02 24.33 22.83 8.86%
EPS -9.63 -9.75 5.09 4.00 1.23 2.81 3.76 -
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.75 -
NAPS 1.0136 1.2161 1.3102 1.3159 0.911 1.2559 1.2426 -12.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.66 1.43 1.30 1.36 1.11 1.37 1.11 -
P/RPS 6.01 4.30 3.75 4.40 3.74 5.09 4.41 22.85%
P/EPS -16.18 -13.52 23.38 31.26 82.16 44.05 26.75 -
EY -6.18 -7.40 4.28 3.20 1.22 2.27 3.74 -
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.73 -
P/NAPS 1.54 1.08 0.91 0.95 1.11 0.99 0.81 53.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 12/08/09 -
Price 1.40 1.45 1.39 1.37 1.17 1.23 1.54 -
P/RPS 5.07 4.36 4.01 4.43 3.94 4.57 6.12 -11.76%
P/EPS -13.65 -13.71 25.00 31.49 86.60 39.55 37.11 -
EY -7.33 -7.30 4.00 3.18 1.15 2.53 2.69 -
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.97 -
P/NAPS 1.30 1.10 0.97 0.96 1.17 0.88 1.12 10.41%

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