[KONSORT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -103.57%
YoY- -101.57%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 290,338 267,862 264,405 305,354 228,006 272,266 249,404 2.56%
PBT 3,262 28,141 44,317 9,318 36,820 34,994 36,612 -33.14%
Tax -3,634 -4,394 -9,305 -11,699 -9,013 -8,658 -9,662 -15.02%
NP -372 23,746 35,012 -2,381 27,806 26,336 26,949 -
-
NP to SH -372 23,746 35,012 -2,184 29,168 27,198 26,770 -
-
Tax Rate 111.40% 15.61% 21.00% 125.55% 24.48% 24.74% 26.39% -
Total Cost 290,710 244,116 229,393 307,735 200,200 245,930 222,454 4.55%
-
Net Worth 195,300 221,994 276,048 304,529 316,416 313,476 334,633 -8.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 7,690 9,196 - - -
Div Payout % - - - 0.00% 31.53% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 195,300 221,994 276,048 304,529 316,416 313,476 334,633 -8.57%
NOSH 253,636 252,266 235,938 230,704 227,637 230,497 240,743 0.87%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.13% 8.87% 13.24% -0.78% 12.20% 9.67% 10.81% -
ROE -0.19% 10.70% 12.68% -0.72% 9.22% 8.68% 8.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 114.47 106.18 112.07 132.36 100.16 118.12 103.60 1.67%
EPS -0.15 9.41 14.84 -0.95 12.81 11.80 11.12 -
DPS 0.00 0.00 0.00 3.33 4.04 0.00 0.00 -
NAPS 0.77 0.88 1.17 1.32 1.39 1.36 1.39 -9.36%
Adjusted Per Share Value based on latest NOSH - 252,110
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 115.16 106.25 104.88 121.12 90.44 108.00 98.93 2.56%
EPS -0.15 9.42 13.89 -0.87 11.57 10.79 10.62 -
DPS 0.00 0.00 0.00 3.05 3.65 0.00 0.00 -
NAPS 0.7747 0.8805 1.095 1.2079 1.2551 1.2434 1.3273 -8.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.33 0.98 1.19 1.43 1.37 1.01 1.71 -
P/RPS 1.16 0.92 1.06 1.08 1.37 0.86 1.65 -5.69%
P/EPS -906.82 10.41 8.02 -151.06 10.69 8.56 15.38 -
EY -0.11 9.61 12.47 -0.66 9.35 11.68 6.50 -
DY 0.00 0.00 0.00 2.33 2.95 0.00 0.00 -
P/NAPS 1.73 1.11 1.02 1.08 0.99 0.74 1.23 5.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 19/11/12 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 -
Price 1.50 1.02 1.45 1.45 1.23 0.82 1.47 -
P/RPS 1.31 0.96 1.29 1.10 1.23 0.69 1.42 -1.33%
P/EPS -1,022.73 10.84 9.77 -153.17 9.60 6.95 13.22 -
EY -0.10 9.23 10.23 -0.65 10.42 14.39 7.56 -
DY 0.00 0.00 0.00 2.30 3.28 0.00 0.00 -
P/NAPS 1.95 1.16 1.24 1.10 0.88 0.60 1.06 10.68%

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