[KONSORT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 218.17%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 62,297 252,843 187,053 121,290 59,914 253,092 191,296 -52.63%
PBT 6,613 32,311 27,459 17,118 5,421 22,190 20,785 -53.36%
Tax -1,552 -7,932 -7,247 -4,822 -1,518 -6,695 -6,516 -61.54%
NP 5,061 24,379 20,212 12,296 3,903 15,495 14,269 -49.86%
-
NP to SH 5,046 24,132 20,078 12,167 3,824 14,634 14,152 -49.68%
-
Tax Rate 23.47% 24.55% 26.39% 28.17% 28.00% 30.17% 31.35% -
Total Cost 57,236 228,464 166,841 108,994 56,011 237,597 177,027 -52.86%
-
Net Worth 319,580 344,278 334,633 334,893 327,084 322,764 322,511 -0.60%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 48,150 - - - 7,226 - -
Div Payout % - 199.53% - - - 49.38% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 319,580 344,278 334,633 334,893 327,084 322,764 322,511 -0.60%
NOSH 240,285 240,753 240,743 240,930 240,503 240,868 240,680 -0.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.12% 9.64% 10.81% 10.14% 6.51% 6.12% 7.46% -
ROE 1.58% 7.01% 6.00% 3.63% 1.17% 4.53% 4.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.93 105.02 77.70 50.34 24.91 105.07 79.48 -52.57%
EPS 2.10 10.02 8.34 5.05 1.59 6.08 5.88 -49.63%
DPS 0.00 20.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.33 1.43 1.39 1.39 1.36 1.34 1.34 -0.49%
Adjusted Per Share Value based on latest NOSH - 240,461
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.71 100.29 74.19 48.11 23.77 100.39 75.88 -52.63%
EPS 2.00 9.57 7.96 4.83 1.52 5.80 5.61 -49.69%
DPS 0.00 19.10 0.00 0.00 0.00 2.87 0.00 -
NAPS 1.2676 1.3656 1.3273 1.3284 1.2974 1.2803 1.2792 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.21 1.46 1.71 1.54 1.25 0.92 0.75 -
P/RPS 4.67 1.39 2.20 3.06 5.02 0.88 0.94 190.87%
P/EPS 57.62 14.57 20.50 30.50 78.62 15.14 12.76 172.95%
EY 1.74 6.87 4.88 3.28 1.27 6.60 7.84 -63.30%
DY 0.00 13.70 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.91 1.02 1.23 1.11 0.92 0.69 0.56 38.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 14/11/07 28/08/07 03/05/07 27/02/07 20/11/06 -
Price 1.12 1.38 1.47 2.29 1.51 1.07 0.81 -
P/RPS 4.32 1.31 1.89 4.55 6.06 1.02 1.02 161.54%
P/EPS 53.33 13.77 17.63 45.35 94.97 17.61 13.78 146.29%
EY 1.87 7.26 5.67 2.21 1.05 5.68 7.26 -59.48%
DY 0.00 14.49 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.84 0.97 1.06 1.65 1.11 0.80 0.60 25.12%

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