[KONSORT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -199.81%
YoY- 4.78%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 169,512 105,642 40,695 176,028 132,325 94,108 45,203 141.17%
PBT 2,055 493 -543 -42,431 -9,157 -6,310 -2,336 -
Tax -1,473 -652 -270 6,028 -2,985 -1,894 -681 67.17%
NP 582 -159 -813 -36,403 -12,142 -8,204 -3,017 -
-
NP to SH 541 -440 -899 -36,403 -12,142 -8,204 -3,017 -
-
Tax Rate 71.68% 132.25% - - - - - -
Total Cost 168,930 105,801 41,508 212,431 144,467 102,312 48,220 130.49%
-
Net Worth 293,041 200,000 250,572 256,714 266,938 271,631 279,758 3.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 293,041 200,000 250,572 256,714 266,938 271,631 279,758 3.13%
NOSH 225,416 200,000 191,276 187,383 185,374 183,534 182,848 14.95%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.34% -0.15% -2.00% -20.68% -9.18% -8.72% -6.67% -
ROE 0.18% -0.22% -0.36% -14.18% -4.55% -3.02% -1.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 75.20 52.82 21.28 93.94 71.38 51.28 24.72 109.80%
EPS 0.24 -0.47 -0.47 -19.39 -6.55 -4.47 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.31 1.37 1.44 1.48 1.53 -10.28%
Adjusted Per Share Value based on latest NOSH - 187,387
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.24 41.90 16.14 69.82 52.49 37.33 17.93 141.18%
EPS 0.21 -0.17 -0.36 -14.44 -4.82 -3.25 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1624 0.7933 0.9939 1.0183 1.0588 1.0774 1.1097 3.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.49 0.63 0.75 0.65 0.79 1.15 -
P/RPS 0.63 0.93 2.96 0.80 0.91 1.54 4.65 -73.58%
P/EPS 195.83 -222.73 -134.04 -3.86 -9.92 -17.67 -69.70 -
EY 0.51 -0.45 -0.75 -25.90 -10.08 -5.66 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.48 0.55 0.45 0.53 0.75 -38.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 13/05/05 28/02/05 26/11/04 27/08/04 30/04/04 -
Price 0.44 0.50 0.47 0.72 0.82 0.68 1.03 -
P/RPS 0.59 0.95 2.21 0.77 1.15 1.33 4.17 -72.81%
P/EPS 183.33 -227.27 -100.00 -3.71 -12.52 -15.21 -62.42 -
EY 0.55 -0.44 -1.00 -26.98 -7.99 -6.57 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.36 0.53 0.57 0.46 0.67 -36.35%

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