[KONSORT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.19%
YoY- 64.9%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 204,200 133,510 62,297 252,843 187,053 121,290 59,914 125.96%
PBT 26,246 18,435 6,613 32,311 27,459 17,118 5,421 185.36%
Tax -6,494 -4,489 -1,552 -7,932 -7,247 -4,822 -1,518 162.83%
NP 19,752 13,946 5,061 24,379 20,212 12,296 3,903 193.89%
-
NP to SH 20,399 14,391 5,046 24,132 20,078 12,167 3,824 204.37%
-
Tax Rate 24.74% 24.35% 23.47% 24.55% 26.39% 28.17% 28.00% -
Total Cost 184,448 119,564 57,236 228,464 166,841 108,994 56,011 120.86%
-
Net Worth 313,476 327,286 319,580 344,278 334,633 334,893 327,084 -2.78%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 48,150 - - - -
Div Payout % - - - 199.53% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 313,476 327,286 319,580 344,278 334,633 334,893 327,084 -2.78%
NOSH 230,497 240,652 240,285 240,753 240,743 240,930 240,503 -2.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.67% 10.45% 8.12% 9.64% 10.81% 10.14% 6.51% -
ROE 6.51% 4.40% 1.58% 7.01% 6.00% 3.63% 1.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.59 55.48 25.93 105.02 77.70 50.34 24.91 132.45%
EPS 8.85 5.98 2.10 10.02 8.34 5.05 1.59 213.09%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.33 1.43 1.39 1.39 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 240,786
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 81.00 52.96 24.71 100.29 74.19 48.11 23.77 125.94%
EPS 8.09 5.71 2.00 9.57 7.96 4.83 1.52 203.91%
DPS 0.00 0.00 0.00 19.10 0.00 0.00 0.00 -
NAPS 1.2434 1.2982 1.2676 1.3656 1.3273 1.3284 1.2974 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.01 1.00 1.21 1.46 1.71 1.54 1.25 -
P/RPS 1.14 1.80 4.67 1.39 2.20 3.06 5.02 -62.67%
P/EPS 11.41 16.72 57.62 14.57 20.50 30.50 78.62 -72.28%
EY 8.76 5.98 1.74 6.87 4.88 3.28 1.27 261.08%
DY 0.00 0.00 0.00 13.70 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.91 1.02 1.23 1.11 0.92 -13.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 28/08/07 03/05/07 -
Price 0.82 1.09 1.12 1.38 1.47 2.29 1.51 -
P/RPS 0.93 1.96 4.32 1.31 1.89 4.55 6.06 -71.23%
P/EPS 9.27 18.23 53.33 13.77 17.63 45.35 94.97 -78.71%
EY 10.79 5.49 1.87 7.26 5.67 2.21 1.05 370.66%
DY 0.00 0.00 0.00 14.49 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.84 0.97 1.06 1.65 1.11 -33.56%

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