[KONSORT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 152.85%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 48,887 238,879 175,155 103,538 49,375 239,283 192,851 -59.97%
PBT 716 13,245 9,138 5,748 2,470 24,225 17,362 -88.08%
Tax -460 -7,188 -4,090 -2,868 -1,331 -3,157 -4,049 -76.57%
NP 256 6,057 5,048 2,880 1,139 21,068 13,313 -92.83%
-
NP to SH 256 6,057 5,048 2,880 1,139 21,068 13,313 -92.83%
-
Tax Rate 64.25% 54.27% 44.76% 49.90% 53.89% 13.03% 23.32% -
Total Cost 48,631 232,822 170,107 100,658 48,236 218,215 179,538 -58.16%
-
Net Worth 325,485 324,742 324,384 322,632 325,428 323,983 316,545 1.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 9,121 9,111 - - - - -
Div Payout % - 150.60% 180.51% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 325,485 324,742 324,384 322,632 325,428 323,983 316,545 1.87%
NOSH 182,857 182,439 182,238 182,278 180,793 180,996 180,883 0.72%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.52% 2.54% 2.88% 2.78% 2.31% 8.80% 6.90% -
ROE 0.08% 1.87% 1.56% 0.89% 0.35% 6.50% 4.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.74 130.94 96.11 56.80 27.31 132.20 106.62 -60.26%
EPS 0.14 3.32 2.77 1.58 0.63 11.64 7.36 -92.89%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.78 1.77 1.80 1.79 1.75 1.14%
Adjusted Per Share Value based on latest NOSH - 181,354
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.39 94.75 69.48 41.07 19.58 94.91 76.49 -59.97%
EPS 0.10 2.40 2.00 1.14 0.45 8.36 5.28 -92.91%
DPS 0.00 3.62 3.61 0.00 0.00 0.00 0.00 -
NAPS 1.291 1.2881 1.2867 1.2797 1.2908 1.2851 1.2556 1.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 835.71 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.12 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 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 25/11/02 16/09/02 21/05/02 26/02/02 30/11/01 -
Price 1.30 1.33 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.86 1.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 928.57 40.06 0.00 0.00 0.00 0.00 0.00 -
EY 0.11 2.50 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 3.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 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