[KONSORT] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.85%
YoY- -62.08%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 226,016 176,433 220,466 233,540 257,134 258,670 235,282 0.04%
PBT 2,740 -12,209 -1,617 12,184 23,149 24,234 41,720 2.93%
Tax -1,964 -3,980 -5,213 -5,453 -5,398 -6,418 -6,124 1.21%
NP 776 -16,189 -6,830 6,730 17,750 17,816 35,596 4.15%
-
NP to SH 721 -16,189 -6,830 6,730 17,750 17,816 35,596 4.23%
-
Tax Rate 71.68% - - 44.76% 23.32% 26.48% 14.68% -
Total Cost 225,240 192,622 227,297 226,809 239,384 240,854 199,686 -0.12%
-
Net Worth 293,041 266,938 311,755 324,384 316,545 311,143 271,718 -0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 12,149 - - - -
Div Payout % - - - 180.51% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 293,041 266,938 311,755 324,384 316,545 311,143 271,718 -0.08%
NOSH 225,416 185,374 182,313 182,238 180,883 190,885 173,069 -0.28%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.34% -9.18% -3.10% 2.88% 6.90% 6.89% 15.13% -
ROE 0.25% -6.06% -2.19% 2.07% 5.61% 5.73% 13.10% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 100.27 95.18 120.93 128.15 142.16 135.51 135.95 0.32%
EPS 0.32 -8.73 -3.75 3.69 9.81 9.33 0.00 -100.00%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.30 1.44 1.71 1.78 1.75 1.63 1.57 0.20%
Adjusted Per Share Value based on latest NOSH - 182,184
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.65 69.98 87.45 92.63 101.99 102.60 93.33 0.04%
EPS 0.29 -6.42 -2.71 2.67 7.04 7.07 14.12 4.21%
DPS 0.00 0.00 0.00 4.82 0.00 0.00 0.00 -
NAPS 1.1624 1.0588 1.2366 1.2867 1.2556 1.2342 1.0778 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 0.47 0.65 1.31 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.68 1.08 0.00 0.00 0.00 0.00 -100.00%
P/EPS 146.88 -7.44 -34.96 0.00 0.00 0.00 0.00 -100.00%
EY 0.68 -13.44 -2.86 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 27/11/00 30/11/99 -
Price 0.44 0.82 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.86 1.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS 137.50 -9.39 -33.10 0.00 0.00 0.00 0.00 -100.00%
EY 0.73 -10.65 -3.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.57 0.73 0.00 0.00 0.00 0.00 -100.00%

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