[KONSORT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 75.14%
YoY- 2226.36%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 239,656 253,092 255,061 253,756 245,812 237,320 226,016 3.98%
PBT 21,684 22,190 27,713 27,108 15,656 5,395 2,740 297.62%
Tax -6,072 -6,695 -8,688 -7,860 -3,788 -3,359 -1,964 112.36%
NP 15,612 15,495 19,025 19,248 11,868 2,036 776 641.06%
-
NP to SH 15,296 14,634 18,869 18,712 10,684 1,714 721 667.78%
-
Tax Rate 28.00% 30.17% 31.35% 29.00% 24.20% 62.26% 71.68% -
Total Cost 224,044 237,597 236,036 234,508 233,944 235,284 225,240 -0.35%
-
Net Worth 327,084 322,764 322,511 324,694 317,632 297,266 293,041 7.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,226 - - - - - -
Div Payout % - 49.38% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 327,084 322,764 322,511 324,694 317,632 297,266 293,041 7.60%
NOSH 240,503 240,868 240,680 240,514 240,630 228,666 225,416 4.41%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.51% 6.12% 7.46% 7.59% 4.83% 0.86% 0.34% -
ROE 4.68% 4.53% 5.85% 5.76% 3.36% 0.58% 0.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 99.65 105.07 105.98 105.51 102.15 103.78 100.27 -0.41%
EPS 6.36 6.08 7.84 7.78 4.44 0.71 0.32 635.07%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.34 1.35 1.32 1.30 1.30 3.05%
Adjusted Per Share Value based on latest NOSH - 240,467
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.06 100.39 101.17 100.65 97.50 94.13 89.65 3.98%
EPS 6.07 5.80 7.48 7.42 4.24 0.68 0.29 660.90%
DPS 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2974 1.2803 1.2792 1.2879 1.2599 1.1791 1.1624 7.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.25 0.92 0.75 0.78 0.46 0.41 0.47 -
P/RPS 1.25 0.88 0.71 0.74 0.45 0.40 0.47 92.07%
P/EPS 19.65 15.14 9.57 10.03 10.36 54.70 146.88 -73.87%
EY 5.09 6.60 10.45 9.97 9.65 1.83 0.68 283.12%
DY 0.00 3.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.69 0.56 0.58 0.35 0.32 0.36 87.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 27/02/07 20/11/06 28/08/06 27/04/06 28/02/06 21/11/05 -
Price 1.51 1.07 0.81 0.94 0.50 0.48 0.44 -
P/RPS 1.52 1.02 0.76 0.89 0.49 0.46 0.44 128.69%
P/EPS 23.74 17.61 10.33 12.08 11.26 64.04 137.50 -69.02%
EY 4.21 5.68 9.68 8.28 8.88 1.56 0.73 221.93%
DY 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.80 0.60 0.70 0.38 0.37 0.34 120.22%

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