[KONSORT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.6%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 280,204 257,236 280,624 286,768 208,404 249,188 239,656 2.63%
PBT 1,320 24,312 58,304 53,348 26,768 26,452 21,684 -37.25%
Tax -600 -6,040 -14,576 -13,572 -6,088 -6,208 -6,072 -31.98%
NP 720 18,272 43,728 39,776 20,680 20,244 15,612 -40.08%
-
NP to SH 720 18,272 43,728 40,368 21,440 20,184 15,296 -39.88%
-
Tax Rate 45.45% 24.84% 25.00% 25.44% 22.74% 23.47% 28.00% -
Total Cost 279,484 238,964 236,896 246,992 187,724 228,944 224,044 3.75%
-
Net Worth 200,571 209,471 264,445 331,759 308,251 319,580 327,084 -7.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 200,571 209,471 264,445 331,759 308,251 319,580 327,084 -7.82%
NOSH 257,142 252,375 236,112 232,000 233,524 240,285 240,503 1.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.26% 7.10% 15.58% 13.87% 9.92% 8.12% 6.51% -
ROE 0.36% 8.72% 16.54% 12.17% 6.96% 6.32% 4.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 108.97 101.93 118.85 123.61 89.24 103.70 99.65 1.49%
EPS 0.28 7.24 18.52 17.40 9.16 8.40 6.36 -40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.83 1.12 1.43 1.32 1.33 1.36 -8.84%
Adjusted Per Share Value based on latest NOSH - 252,375
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 111.14 102.03 111.31 113.75 82.66 98.84 95.06 2.63%
EPS 0.29 7.25 17.34 16.01 8.50 8.01 6.07 -39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.8309 1.0489 1.3159 1.2227 1.2676 1.2974 -7.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.945 1.45 1.33 1.36 0.76 1.21 1.25 -
P/RPS 0.87 1.42 1.12 1.10 0.85 1.17 1.25 -5.85%
P/EPS 337.50 20.03 7.18 7.82 8.28 14.40 19.65 60.55%
EY 0.30 4.99 13.92 12.79 12.08 6.94 5.09 -37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.75 1.19 0.95 0.58 0.91 0.92 4.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 16/05/12 24/05/11 21/04/10 25/05/09 26/05/08 03/05/07 -
Price 1.03 1.45 1.36 1.37 0.90 1.12 1.51 -
P/RPS 0.95 1.42 1.14 1.11 1.01 1.08 1.52 -7.52%
P/EPS 367.86 20.03 7.34 7.87 9.80 13.33 23.74 57.82%
EY 0.27 4.99 13.62 12.70 10.20 7.50 4.21 -36.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.75 1.21 0.96 0.68 0.84 1.11 2.92%

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