[KONSORT] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 127.26%
YoY- 55.05%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 70,156 294,410 229,016 151,827 71,692 239,135 171,005 -44.81%
PBT 14,576 -18,216 6,989 29,777 13,337 31,855 27,615 -34.71%
Tax -3,644 -8,296 -8,775 -6,990 -3,393 -8,581 -6,760 -33.78%
NP 10,932 -26,512 -1,786 22,787 9,944 23,274 20,855 -35.01%
-
NP to SH 10,932 -26,512 -1,638 22,935 10,092 24,979 21,876 -37.05%
-
Tax Rate 25.00% - 125.55% 23.47% 25.44% 26.94% 24.48% -
Total Cost 59,224 320,922 230,802 129,040 61,748 215,861 150,150 -46.24%
-
Net Worth 264,445 253,236 304,529 330,268 331,759 316,253 316,416 -11.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 59,167 5,767 - - 25,300 6,897 -
Div Payout % - 0.00% 0.00% - - 101.29% 31.53% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 264,445 253,236 304,529 330,268 331,759 316,253 316,416 -11.28%
NOSH 236,112 236,669 230,704 230,956 232,000 229,169 227,637 2.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.58% -9.01% -0.78% 15.01% 13.87% 9.73% 12.20% -
ROE 4.13% -10.47% -0.54% 6.94% 3.04% 7.90% 6.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.71 124.40 99.27 65.74 30.90 104.35 75.12 -46.14%
EPS 4.63 -11.14 -0.71 9.93 4.35 10.90 9.61 -38.57%
DPS 0.00 25.00 2.50 0.00 0.00 11.04 3.03 -
NAPS 1.12 1.07 1.32 1.43 1.43 1.38 1.39 -13.42%
Adjusted Per Share Value based on latest NOSH - 230,989
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.83 116.78 90.84 60.22 28.44 94.85 67.83 -44.81%
EPS 4.34 -10.52 -0.65 9.10 4.00 9.91 8.68 -37.03%
DPS 0.00 23.47 2.29 0.00 0.00 10.04 2.74 -
NAPS 1.0489 1.0045 1.2079 1.31 1.3159 1.2544 1.2551 -11.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.66 1.43 1.30 1.36 1.11 1.37 -
P/RPS 4.48 1.33 1.44 1.98 4.40 1.06 1.82 82.40%
P/EPS 28.73 -14.82 -201.41 13.09 31.26 10.18 14.26 59.58%
EY 3.48 -6.75 -0.50 7.64 3.20 9.82 7.01 -37.33%
DY 0.00 15.06 1.75 0.00 0.00 9.95 2.21 -
P/NAPS 1.19 1.55 1.08 0.91 0.95 0.80 0.99 13.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 -
Price 1.36 1.40 1.45 1.39 1.37 1.17 1.23 -
P/RPS 4.58 1.13 1.46 2.11 4.43 1.12 1.64 98.43%
P/EPS 29.37 -12.50 -204.23 14.00 31.49 10.73 12.80 74.05%
EY 3.40 -8.00 -0.49 7.14 3.18 9.32 7.81 -42.58%
DY 0.00 17.86 1.72 0.00 0.00 9.44 2.46 -
P/NAPS 1.21 1.31 1.10 0.97 0.96 0.85 0.88 23.67%

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