[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.85%
YoY- -62.08%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 210,958 195,548 238,879 233,540 207,076 197,500 239,283 -8.07%
PBT -880 2,864 13,245 12,184 11,496 9,880 24,225 -
Tax -3,802 -1,840 -7,188 -5,453 -5,736 -5,324 -3,157 13.23%
NP -4,682 1,024 6,057 6,730 5,760 4,556 21,068 -
-
NP to SH -4,682 1,024 6,057 6,730 5,760 4,556 21,068 -
-
Tax Rate - 64.25% 54.27% 44.76% 49.90% 53.89% 13.03% -
Total Cost 215,640 194,524 232,822 226,809 201,316 192,944 218,215 -0.79%
-
Net Worth 323,716 325,485 324,742 324,384 322,632 325,428 323,983 -0.05%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 9,121 12,149 - - - -
Div Payout % - - 150.60% 180.51% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 323,716 325,485 324,742 324,384 322,632 325,428 323,983 -0.05%
NOSH 182,890 182,857 182,439 182,238 182,278 180,793 180,996 0.69%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.22% 0.52% 2.54% 2.88% 2.78% 2.31% 8.80% -
ROE -1.45% 0.31% 1.87% 2.07% 1.79% 1.40% 6.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 115.35 106.94 130.94 128.15 113.60 109.24 132.20 -8.71%
EPS -2.56 0.56 3.32 3.69 3.16 2.52 11.64 -
DPS 0.00 0.00 5.00 6.67 0.00 0.00 0.00 -
NAPS 1.77 1.78 1.78 1.78 1.77 1.80 1.79 -0.74%
Adjusted Per Share Value based on latest NOSH - 182,184
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.68 77.56 94.75 92.63 82.14 78.34 94.91 -8.07%
EPS -1.86 0.41 2.40 2.67 2.28 1.81 8.36 -
DPS 0.00 0.00 3.62 4.82 0.00 0.00 0.00 -
NAPS 1.284 1.291 1.2881 1.2867 1.2797 1.2908 1.2851 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.34 1.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.16 1.09 0.00 0.00 0.00 0.00 0.00 -
P/EPS -52.34 208.93 0.00 0.00 0.00 0.00 0.00 -
EY -1.91 0.48 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 0.76 0.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 24/02/03 25/11/02 16/09/02 21/05/02 26/02/02 -
Price 1.42 1.30 1.33 0.00 0.00 0.00 0.00 -
P/RPS 1.23 1.22 1.02 0.00 0.00 0.00 0.00 -
P/EPS -55.47 232.14 40.06 0.00 0.00 0.00 0.00 -
EY -1.80 0.43 2.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.75 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