[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -35.96%
YoY- -250.45%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 162,780 176,028 176,433 188,216 180,812 211,017 220,466 -18.29%
PBT -2,172 -42,431 -12,209 -12,620 -9,344 -34,903 -1,617 21.71%
Tax -1,080 6,028 -3,980 -3,788 -2,724 -3,329 -5,213 -64.95%
NP -3,252 -36,403 -16,189 -16,408 -12,068 -38,232 -6,830 -38.99%
-
NP to SH -3,596 -36,403 -16,189 -16,408 -12,068 -38,232 -6,830 -34.77%
-
Tax Rate - - - - - - - -
Total Cost 166,032 212,431 192,622 204,624 192,880 249,249 227,297 -18.87%
-
Net Worth 250,572 256,714 266,938 271,631 279,758 280,808 311,755 -13.54%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 250,572 256,714 266,938 271,631 279,758 280,808 311,755 -13.54%
NOSH 191,276 187,383 185,374 183,534 182,848 182,343 182,313 3.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.00% -20.68% -9.18% -8.72% -6.67% -18.12% -3.10% -
ROE -1.44% -14.18% -6.06% -6.04% -4.31% -13.61% -2.19% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 85.10 93.94 95.18 102.55 98.89 115.73 120.93 -20.86%
EPS -1.88 -19.39 -8.73 -8.94 -6.60 -20.91 -3.75 -36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.37 1.44 1.48 1.53 1.54 1.71 -16.26%
Adjusted Per Share Value based on latest NOSH - 183,286
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 64.57 69.82 69.98 74.66 71.72 83.70 87.45 -18.29%
EPS -1.43 -14.44 -6.42 -6.51 -4.79 -15.16 -2.71 -34.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9939 1.0183 1.0588 1.0774 1.1097 1.1138 1.2366 -13.54%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.63 0.75 0.65 0.79 1.15 1.20 1.31 -
P/RPS 0.74 0.80 0.68 0.77 1.16 1.04 1.08 -22.26%
P/EPS -33.51 -3.86 -7.44 -8.84 -17.42 -5.72 -34.96 -2.78%
EY -2.98 -25.90 -13.44 -11.32 -5.74 -17.47 -2.86 2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.45 0.53 0.75 0.78 0.77 -27.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 13/05/05 28/02/05 26/11/04 27/08/04 30/04/04 27/02/04 18/11/03 -
Price 0.47 0.72 0.82 0.68 1.03 1.27 1.24 -
P/RPS 0.55 0.77 0.86 0.66 1.04 1.10 1.03 -34.15%
P/EPS -25.00 -3.71 -9.39 -7.61 -15.61 -6.06 -33.10 -17.05%
EY -4.00 -26.98 -10.65 -13.15 -6.41 -16.51 -3.02 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.57 0.46 0.67 0.82 0.73 -37.55%

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