[KONSORT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -107.14%
YoY- -107.49%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 135,299 70,156 294,410 229,016 151,827 71,692 239,135 -31.66%
PBT 27,810 14,576 -18,216 6,989 29,777 13,337 31,855 -8.67%
Tax -5,702 -3,644 -8,296 -8,775 -6,990 -3,393 -8,581 -23.90%
NP 22,108 10,932 -26,512 -1,786 22,787 9,944 23,274 -3.37%
-
NP to SH 22,108 10,932 -26,512 -1,638 22,935 10,092 24,979 -7.83%
-
Tax Rate 20.50% 25.00% - 125.55% 23.47% 25.44% 26.94% -
Total Cost 113,191 59,224 320,922 230,802 129,040 61,748 215,861 -35.05%
-
Net Worth 273,695 264,445 253,236 304,529 330,268 331,759 316,253 -9.20%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 59,167 5,767 - - 25,300 -
Div Payout % - - 0.00% 0.00% - - 101.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 273,695 264,445 253,236 304,529 330,268 331,759 316,253 -9.20%
NOSH 235,944 236,112 236,669 230,704 230,956 232,000 229,169 1.96%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.34% 15.58% -9.01% -0.78% 15.01% 13.87% 9.73% -
ROE 8.08% 4.13% -10.47% -0.54% 6.94% 3.04% 7.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.34 29.71 124.40 99.27 65.74 30.90 104.35 -32.98%
EPS 9.37 4.63 -11.14 -0.71 9.93 4.35 10.90 -9.61%
DPS 0.00 0.00 25.00 2.50 0.00 0.00 11.04 -
NAPS 1.16 1.12 1.07 1.32 1.43 1.43 1.38 -10.96%
Adjusted Per Share Value based on latest NOSH - 232,258
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.67 27.83 116.78 90.84 60.22 28.44 94.85 -31.65%
EPS 8.77 4.34 -10.52 -0.65 9.10 4.00 9.91 -7.84%
DPS 0.00 0.00 23.47 2.29 0.00 0.00 10.04 -
NAPS 1.0856 1.0489 1.0045 1.2079 1.31 1.3159 1.2544 -9.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.28 1.33 1.66 1.43 1.30 1.36 1.11 -
P/RPS 2.23 4.48 1.33 1.44 1.98 4.40 1.06 64.40%
P/EPS 13.66 28.73 -14.82 -201.41 13.09 31.26 10.18 21.72%
EY 7.32 3.48 -6.75 -0.50 7.64 3.20 9.82 -17.83%
DY 0.00 0.00 15.06 1.75 0.00 0.00 9.95 -
P/NAPS 1.10 1.19 1.55 1.08 0.91 0.95 0.80 23.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 -
Price 1.14 1.36 1.40 1.45 1.39 1.37 1.17 -
P/RPS 1.99 4.58 1.13 1.46 2.11 4.43 1.12 46.85%
P/EPS 12.17 29.37 -12.50 -204.23 14.00 31.49 10.73 8.78%
EY 8.22 3.40 -8.00 -0.49 7.14 3.18 9.32 -8.05%
DY 0.00 0.00 17.86 1.72 0.00 0.00 9.44 -
P/NAPS 0.98 1.21 1.31 1.10 0.97 0.96 0.85 9.98%

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