[KONSORT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -48.0%
YoY- -137.01%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 105,642 40,695 176,028 132,325 94,108 45,203 211,017 -36.97%
PBT 493 -543 -42,431 -9,157 -6,310 -2,336 -34,903 -
Tax -652 -270 6,028 -2,985 -1,894 -681 -3,329 -66.30%
NP -159 -813 -36,403 -12,142 -8,204 -3,017 -38,232 -97.42%
-
NP to SH -440 -899 -36,403 -12,142 -8,204 -3,017 -38,232 -94.91%
-
Tax Rate 132.25% - - - - - - -
Total Cost 105,801 41,508 212,431 144,467 102,312 48,220 249,249 -43.54%
-
Net Worth 200,000 250,572 256,714 266,938 271,631 279,758 280,808 -20.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 200,000 250,572 256,714 266,938 271,631 279,758 280,808 -20.26%
NOSH 200,000 191,276 187,383 185,374 183,534 182,848 182,343 6.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.15% -2.00% -20.68% -9.18% -8.72% -6.67% -18.12% -
ROE -0.22% -0.36% -14.18% -4.55% -3.02% -1.08% -13.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 52.82 21.28 93.94 71.38 51.28 24.72 115.73 -40.74%
EPS -0.47 -0.47 -19.39 -6.55 -4.47 -1.65 -20.91 -92.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.31 1.37 1.44 1.48 1.53 1.54 -25.03%
Adjusted Per Share Value based on latest NOSH - 185,754
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.90 16.14 69.82 52.49 37.33 17.93 83.70 -36.98%
EPS -0.17 -0.36 -14.44 -4.82 -3.25 -1.20 -15.16 -95.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7933 0.9939 1.0183 1.0588 1.0774 1.1097 1.1138 -20.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.63 0.75 0.65 0.79 1.15 1.20 -
P/RPS 0.93 2.96 0.80 0.91 1.54 4.65 1.04 -7.18%
P/EPS -222.73 -134.04 -3.86 -9.92 -17.67 -69.70 -5.72 1051.39%
EY -0.45 -0.75 -25.90 -10.08 -5.66 -1.43 -17.47 -91.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.55 0.45 0.53 0.75 0.78 -26.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 13/05/05 28/02/05 26/11/04 27/08/04 30/04/04 27/02/04 -
Price 0.50 0.47 0.72 0.82 0.68 1.03 1.27 -
P/RPS 0.95 2.21 0.77 1.15 1.33 4.17 1.10 -9.31%
P/EPS -227.27 -100.00 -3.71 -12.52 -15.21 -62.42 -6.06 1022.89%
EY -0.44 -1.00 -26.98 -7.99 -6.57 -1.60 -16.51 -91.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.53 0.57 0.46 0.67 0.82 -28.11%

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