[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 75.53%
YoY- 94.64%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 245,812 237,320 226,016 211,284 162,780 176,028 176,433 24.76%
PBT 15,656 5,395 2,740 986 -2,172 -42,431 -12,209 -
Tax -3,788 -3,359 -1,964 -1,304 -1,080 6,028 -3,980 -3.24%
NP 11,868 2,036 776 -318 -3,252 -36,403 -16,189 -
-
NP to SH 10,684 1,714 721 -880 -3,596 -36,403 -16,189 -
-
Tax Rate 24.20% 62.26% 71.68% 132.25% - - - -
Total Cost 233,944 235,284 225,240 211,602 166,032 212,431 192,622 13.84%
-
Net Worth 317,632 297,266 293,041 200,000 250,572 256,714 266,938 12.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 317,632 297,266 293,041 200,000 250,572 256,714 266,938 12.30%
NOSH 240,630 228,666 225,416 200,000 191,276 187,383 185,374 19.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.83% 0.86% 0.34% -0.15% -2.00% -20.68% -9.18% -
ROE 3.36% 0.58% 0.25% -0.44% -1.44% -14.18% -6.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 102.15 103.78 100.27 105.64 85.10 93.94 95.18 4.82%
EPS 4.44 0.71 0.32 -0.94 -1.88 -19.39 -8.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.30 1.30 1.00 1.31 1.37 1.44 -5.64%
Adjusted Per Share Value based on latest NOSH - 199,565
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 97.50 94.13 89.65 83.81 64.57 69.82 69.98 24.76%
EPS 4.24 0.68 0.29 -0.35 -1.43 -14.44 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2599 1.1791 1.1624 0.7933 0.9939 1.0183 1.0588 12.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.46 0.41 0.47 0.49 0.63 0.75 0.65 -
P/RPS 0.45 0.40 0.47 0.46 0.74 0.80 0.68 -24.07%
P/EPS 10.36 54.70 146.88 -111.36 -33.51 -3.86 -7.44 -
EY 9.65 1.83 0.68 -0.90 -2.98 -25.90 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.36 0.49 0.48 0.55 0.45 -15.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/04/06 28/02/06 21/11/05 22/08/05 13/05/05 28/02/05 26/11/04 -
Price 0.50 0.48 0.44 0.50 0.47 0.72 0.82 -
P/RPS 0.49 0.46 0.44 0.47 0.55 0.77 0.86 -31.29%
P/EPS 11.26 64.04 137.50 -113.64 -25.00 -3.71 -9.39 -
EY 8.88 1.56 0.73 -0.88 -4.00 -26.98 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.34 0.50 0.36 0.53 0.57 -23.70%

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