[KONSORT] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -83.86%
YoY- -95.74%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 258,556 187,562 199,646 240,820 219,462 245,429 251,388 0.46%
PBT 18,456 -35,712 -40,773 7,056 22,571 25,375 30,902 -8.22%
Tax -6,637 7,354 -3,322 -6,221 -2,962 -1,769 -5,589 2.90%
NP 11,819 -28,358 -44,095 835 19,609 23,606 25,313 -11.91%
-
NP to SH 11,510 -28,639 -44,095 835 19,609 23,606 25,313 -12.30%
-
Tax Rate 35.96% - - 88.17% 13.12% 6.97% 18.09% -
Total Cost 246,737 215,920 243,741 239,985 199,853 221,823 226,075 1.46%
-
Net Worth 324,631 199,565 271,263 321,570 320,996 308,741 311,040 0.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 9,172 9,040 - - -
Div Payout % - - - 1,098.53% 46.11% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 324,631 199,565 271,263 321,570 320,996 308,741 311,040 0.71%
NOSH 240,467 199,565 183,286 181,678 181,354 181,612 194,400 3.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.57% -15.12% -22.09% 0.35% 8.94% 9.62% 10.07% -
ROE 3.55% -14.35% -16.26% 0.26% 6.11% 7.65% 8.14% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 107.52 93.99 108.93 132.55 121.01 135.14 129.31 -3.02%
EPS 4.79 -14.35 -24.06 0.46 10.81 13.00 13.02 -15.34%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.35 1.00 1.48 1.77 1.77 1.70 1.60 -2.79%
Adjusted Per Share Value based on latest NOSH - 181,678
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.56 74.40 79.19 95.52 87.05 97.35 99.71 0.47%
EPS 4.57 -11.36 -17.49 0.33 7.78 9.36 10.04 -12.28%
DPS 0.00 0.00 0.00 3.64 3.59 0.00 0.00 -
NAPS 1.2877 0.7916 1.076 1.2755 1.2732 1.2246 1.2337 0.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.78 0.49 0.79 1.34 0.00 0.00 0.00 -
P/RPS 0.73 0.52 0.73 1.01 0.00 0.00 0.00 -
P/EPS 16.30 -3.41 -3.28 291.56 0.00 0.00 0.00 -
EY 6.14 -29.29 -30.45 0.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.53 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 22/08/05 27/08/04 27/08/03 16/09/02 27/08/01 25/08/00 -
Price 0.94 0.50 0.68 1.42 0.00 0.00 0.00 -
P/RPS 0.87 0.53 0.62 1.07 0.00 0.00 0.00 -
P/EPS 19.64 -3.48 -2.83 308.96 0.00 0.00 0.00 -
EY 5.09 -28.70 -35.38 0.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 3.52 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.46 0.80 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