[KONSORT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -35.71%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 63,005 77,189 61,347 70,690 65,763 64,418 63,870 -0.22%
PBT 5,428 -22,788 8,994 7,811 10,342 7,231 1,562 23.06%
Tax -1,277 -1,785 -2,347 -2,005 -2,426 -2,586 -821 7.63%
NP 4,151 -24,573 6,647 5,806 7,916 4,645 741 33.24%
-
NP to SH 4,151 -24,573 7,084 6,008 7,911 4,796 981 27.16%
-
Tax Rate 23.53% - 26.10% 25.67% 23.46% 35.76% 52.56% -
Total Cost 58,854 101,762 54,700 64,884 57,847 59,773 63,129 -1.16%
-
Net Worth 276,013 306,581 316,616 313,060 334,233 322,946 311,048 -1.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 276,013 306,581 316,616 313,060 334,233 322,946 311,048 -1.97%
NOSH 235,909 232,258 227,781 230,191 240,455 241,005 239,268 -0.23%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.59% -31.83% 10.84% 8.21% 12.04% 7.21% 1.16% -
ROE 1.50% -8.02% 2.24% 1.92% 2.37% 1.49% 0.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.71 33.23 26.93 30.71 27.35 26.73 26.69 0.01%
EPS 1.76 -10.58 3.11 2.59 3.29 1.99 0.41 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.32 1.39 1.36 1.39 1.34 1.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 230,191
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.99 30.62 24.33 28.04 26.09 25.55 25.33 -0.22%
EPS 1.65 -9.75 2.81 2.38 3.14 1.90 0.39 27.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0948 1.2161 1.2559 1.2418 1.3257 1.281 1.2338 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.19 1.43 1.37 1.01 1.71 0.75 0.47 -
P/RPS 4.46 4.30 5.09 3.29 6.25 2.81 1.76 16.75%
P/EPS 67.63 -13.52 44.05 38.70 51.98 37.69 114.63 -8.41%
EY 1.48 -7.40 2.27 2.58 1.92 2.65 0.87 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 0.99 0.74 1.23 0.56 0.36 18.94%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 20/11/06 21/11/05 -
Price 1.45 1.45 1.23 0.82 1.47 0.81 0.44 -
P/RPS 5.43 4.36 4.57 2.67 5.37 3.03 1.65 21.94%
P/EPS 82.41 -13.71 39.55 31.42 44.68 40.70 107.32 -4.30%
EY 1.21 -7.30 2.53 3.18 2.24 2.46 0.93 4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.88 0.60 1.06 0.60 0.34 24.05%

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