[KONSORT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -118.84%
YoY- -201.49%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 191,296 169,512 132,325 165,350 175,155 192,851 194,003 -0.23%
PBT 20,785 2,055 -9,157 -1,213 9,138 17,362 18,176 2.25%
Tax -6,516 -1,473 -2,985 -3,910 -4,090 -4,049 -4,814 5.17%
NP 14,269 582 -12,142 -5,123 5,048 13,313 13,362 1.10%
-
NP to SH 14,152 541 -12,142 -5,123 5,048 13,313 13,362 0.96%
-
Tax Rate 31.35% 71.68% - - 44.76% 23.32% 26.49% -
Total Cost 177,027 168,930 144,467 170,473 170,107 179,538 180,641 -0.33%
-
Net Worth 322,511 293,041 266,938 311,755 324,384 316,545 311,143 0.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 9,111 - - -
Div Payout % - - - - 180.51% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 322,511 293,041 266,938 311,755 324,384 316,545 311,143 0.59%
NOSH 240,680 225,416 185,374 182,313 182,238 180,883 190,885 3.93%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.46% 0.34% -9.18% -3.10% 2.88% 6.90% 6.89% -
ROE 4.39% 0.18% -4.55% -1.64% 1.56% 4.21% 4.29% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.48 75.20 71.38 90.70 96.11 106.62 101.63 -4.01%
EPS 5.88 0.24 -6.55 -2.81 2.77 7.36 7.00 -2.86%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.34 1.30 1.44 1.71 1.78 1.75 1.63 -3.21%
Adjusted Per Share Value based on latest NOSH - 181,830
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.88 67.24 52.49 65.59 69.48 76.49 76.95 -0.23%
EPS 5.61 0.21 -4.82 -2.03 2.00 5.28 5.30 0.95%
DPS 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
NAPS 1.2792 1.1624 1.0588 1.2366 1.2867 1.2556 1.2342 0.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.75 0.47 0.65 1.31 0.00 0.00 0.00 -
P/RPS 0.94 0.63 0.91 1.44 0.00 0.00 0.00 -
P/EPS 12.76 195.83 -9.92 -46.62 0.00 0.00 0.00 -
EY 7.84 0.51 -10.08 -2.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.45 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 27/11/00 -
Price 0.81 0.44 0.82 1.24 0.00 0.00 0.00 -
P/RPS 1.02 0.59 1.15 1.37 0.00 0.00 0.00 -
P/EPS 13.78 183.33 -12.52 -44.13 0.00 0.00 0.00 -
EY 7.26 0.55 -7.99 -2.27 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.34 0.57 0.73 0.00 0.00 0.00 -

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