[KONSORT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -95.58%
YoY- -93.82%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 277,882 292,874 294,410 297,146 281,304 258,726 239,135 10.55%
PBT -20,183 -16,977 -18,216 11,229 43,011 38,558 31,913 -
Tax -6,558 -8,097 -7,846 -10,596 -11,158 -10,452 -8,581 -16.45%
NP -26,741 -25,074 -26,062 633 31,853 28,106 23,332 -
-
NP to SH -26,741 -25,074 -25,914 1,465 33,122 29,769 25,037 -
-
Tax Rate - - - 94.36% 25.94% 27.11% 26.89% -
Total Cost 304,623 317,948 320,472 296,513 249,451 230,620 215,803 25.91%
-
Net Worth 273,505 264,445 255,547 306,581 330,314 331,759 229,671 12.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 6,860 6,860 -
Div Payout % - - - - - 23.04% 27.40% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 273,505 264,445 255,547 306,581 330,314 331,759 229,671 12.38%
NOSH 235,780 236,112 236,617 232,258 230,989 232,000 229,671 1.77%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -9.62% -8.56% -8.85% 0.21% 11.32% 10.86% 9.76% -
ROE -9.78% -9.48% -10.14% 0.48% 10.03% 8.97% 10.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 117.86 124.04 124.42 127.94 121.78 111.52 104.12 8.63%
EPS -11.34 -10.62 -10.95 0.63 14.34 12.83 10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.16 1.12 1.08 1.32 1.43 1.43 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 232,258
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.22 116.17 116.78 117.86 111.58 102.62 94.85 10.56%
EPS -10.61 -9.95 -10.28 0.58 13.14 11.81 9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 2.72 2.72 -
NAPS 1.0849 1.0489 1.0136 1.2161 1.3102 1.3159 0.911 12.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.28 1.33 1.66 1.43 1.30 1.36 1.11 -
P/RPS 1.09 1.07 1.33 1.12 1.07 1.22 1.07 1.24%
P/EPS -11.29 -12.52 -15.16 226.71 9.07 10.60 10.18 -
EY -8.86 -7.98 -6.60 0.44 11.03 9.43 9.82 -
DY 0.00 0.00 0.00 0.00 0.00 2.21 2.70 -
P/NAPS 1.10 1.19 1.54 1.08 0.91 0.95 1.11 -0.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 -
Price 1.14 1.36 1.40 1.45 1.39 1.37 1.17 -
P/RPS 0.97 1.10 1.13 1.13 1.14 1.23 1.12 -9.16%
P/EPS -10.05 -12.81 -12.78 229.88 9.69 10.68 10.73 -
EY -9.95 -7.81 -7.82 0.44 10.32 9.37 9.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.19 2.56 -
P/NAPS 0.98 1.21 1.30 1.10 0.97 0.96 1.17 -11.17%

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