[KONSORT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1518.56%
YoY- -206.14%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 198,304 135,299 70,156 294,410 229,016 151,827 71,692 96.92%
PBT 33,238 27,810 14,576 -18,216 6,989 29,777 13,337 83.71%
Tax -6,979 -5,702 -3,644 -8,296 -8,775 -6,990 -3,393 61.66%
NP 26,259 22,108 10,932 -26,512 -1,786 22,787 9,944 90.93%
-
NP to SH 26,259 22,108 10,932 -26,512 -1,638 22,935 10,092 89.06%
-
Tax Rate 21.00% 20.50% 25.00% - 125.55% 23.47% 25.44% -
Total Cost 172,045 113,191 59,224 320,922 230,802 129,040 61,748 97.88%
-
Net Worth 276,048 273,695 264,445 253,236 304,529 330,268 331,759 -11.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 59,167 5,767 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 276,048 273,695 264,445 253,236 304,529 330,268 331,759 -11.52%
NOSH 235,938 235,944 236,112 236,669 230,704 230,956 232,000 1.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.24% 16.34% 15.58% -9.01% -0.78% 15.01% 13.87% -
ROE 9.51% 8.08% 4.13% -10.47% -0.54% 6.94% 3.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.05 57.34 29.71 124.40 99.27 65.74 30.90 94.73%
EPS 11.13 9.37 4.63 -11.14 -0.71 9.93 4.35 86.96%
DPS 0.00 0.00 0.00 25.00 2.50 0.00 0.00 -
NAPS 1.17 1.16 1.12 1.07 1.32 1.43 1.43 -12.51%
Adjusted Per Share Value based on latest NOSH - 236,617
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.66 53.67 27.83 116.78 90.84 60.22 28.44 96.91%
EPS 10.42 8.77 4.34 -10.52 -0.65 9.10 4.00 89.21%
DPS 0.00 0.00 0.00 23.47 2.29 0.00 0.00 -
NAPS 1.095 1.0856 1.0489 1.0045 1.2079 1.31 1.3159 -11.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.19 1.28 1.33 1.66 1.43 1.30 1.36 -
P/RPS 1.42 2.23 4.48 1.33 1.44 1.98 4.40 -52.91%
P/EPS 10.69 13.66 28.73 -14.82 -201.41 13.09 31.26 -51.06%
EY 9.35 7.32 3.48 -6.75 -0.50 7.64 3.20 104.24%
DY 0.00 0.00 0.00 15.06 1.75 0.00 0.00 -
P/NAPS 1.02 1.10 1.19 1.55 1.08 0.91 0.95 4.84%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 -
Price 1.45 1.14 1.36 1.40 1.45 1.39 1.37 -
P/RPS 1.73 1.99 4.58 1.13 1.46 2.11 4.43 -46.54%
P/EPS 13.03 12.17 29.37 -12.50 -204.23 14.00 31.49 -44.44%
EY 7.68 8.22 3.40 -8.00 -0.49 7.14 3.18 79.91%
DY 0.00 0.00 0.00 17.86 1.72 0.00 0.00 -
P/NAPS 1.24 0.98 1.21 1.31 1.10 0.97 0.96 18.58%

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