[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -45.89%
YoY- -201.49%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 188,216 180,812 211,017 220,466 210,958 195,548 238,879 -14.70%
PBT -12,620 -9,344 -34,903 -1,617 -880 2,864 13,245 -
Tax -3,788 -2,724 -3,329 -5,213 -3,802 -1,840 -7,188 -34.78%
NP -16,408 -12,068 -38,232 -6,830 -4,682 1,024 6,057 -
-
NP to SH -16,408 -12,068 -38,232 -6,830 -4,682 1,024 6,057 -
-
Tax Rate - - - - - 64.25% 54.27% -
Total Cost 204,624 192,880 249,249 227,297 215,640 194,524 232,822 -8.25%
-
Net Worth 271,631 279,758 280,808 311,755 323,716 325,485 324,742 -11.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 9,121 -
Div Payout % - - - - - - 150.60% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 271,631 279,758 280,808 311,755 323,716 325,485 324,742 -11.23%
NOSH 183,534 182,848 182,343 182,313 182,890 182,857 182,439 0.40%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.72% -6.67% -18.12% -3.10% -2.22% 0.52% 2.54% -
ROE -6.04% -4.31% -13.61% -2.19% -1.45% 0.31% 1.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 102.55 98.89 115.73 120.93 115.35 106.94 130.94 -15.04%
EPS -8.94 -6.60 -20.91 -3.75 -2.56 0.56 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.48 1.53 1.54 1.71 1.77 1.78 1.78 -11.58%
Adjusted Per Share Value based on latest NOSH - 181,830
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 74.66 71.72 83.70 87.45 83.68 77.56 94.75 -14.70%
EPS -6.51 -4.79 -15.16 -2.71 -1.86 0.41 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
NAPS 1.0774 1.1097 1.1138 1.2366 1.284 1.291 1.2881 -11.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.79 1.15 1.20 1.31 1.34 1.17 0.00 -
P/RPS 0.77 1.16 1.04 1.08 1.16 1.09 0.00 -
P/EPS -8.84 -17.42 -5.72 -34.96 -52.34 208.93 0.00 -
EY -11.32 -5.74 -17.47 -2.86 -1.91 0.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.78 0.77 0.76 0.66 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 30/04/04 27/02/04 18/11/03 27/08/03 30/05/03 24/02/03 -
Price 0.68 1.03 1.27 1.24 1.42 1.30 1.33 -
P/RPS 0.66 1.04 1.10 1.03 1.23 1.22 1.02 -25.20%
P/EPS -7.61 -15.61 -6.06 -33.10 -55.47 232.14 40.06 -
EY -13.15 -6.41 -16.51 -3.02 -1.80 0.43 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.46 0.67 0.82 0.73 0.80 0.73 0.75 -27.83%

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