[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 104.45%
YoY- -0.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 207,076 197,500 239,283 257,134 250,412 247,936 247,438 -11.22%
PBT 11,496 9,880 24,225 23,149 14,808 18,660 27,684 -44.42%
Tax -5,736 -5,324 -3,157 -5,398 -6,126 -3,556 -1,856 112.61%
NP 5,760 4,556 21,068 17,750 8,682 15,104 25,828 -63.32%
-
NP to SH 5,760 4,556 21,068 17,750 8,682 15,104 25,828 -63.32%
-
Tax Rate 49.90% 53.89% 13.03% 23.32% 41.37% 19.06% 6.70% -
Total Cost 201,316 192,944 218,215 239,384 241,730 232,832 221,610 -6.21%
-
Net Worth 322,632 325,428 323,983 316,545 307,487 305,332 306,510 3.48%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 322,632 325,428 323,983 316,545 307,487 305,332 306,510 3.48%
NOSH 182,278 180,793 180,996 180,883 180,874 180,669 180,300 0.73%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.78% 2.31% 8.80% 6.90% 3.47% 6.09% 10.44% -
ROE 1.79% 1.40% 6.50% 5.61% 2.82% 4.95% 8.43% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 113.60 109.24 132.20 142.16 138.44 137.23 137.24 -11.87%
EPS 3.16 2.52 11.64 9.81 4.80 8.36 14.40 -63.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.80 1.79 1.75 1.70 1.69 1.70 2.73%
Adjusted Per Share Value based on latest NOSH - 180,887
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 82.14 78.34 94.91 101.99 99.33 98.34 98.15 -11.22%
EPS 2.28 1.81 8.36 7.04 3.44 5.99 10.24 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2797 1.2908 1.2851 1.2556 1.2197 1.2111 1.2158 3.48%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 16/09/02 21/05/02 26/02/02 30/11/01 27/08/01 28/05/01 26/02/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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