[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 92.11%
YoY- -1278.52%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 176,028 132,325 94,108 45,203 211,017 165,350 105,479 40.47%
PBT -42,431 -9,157 -6,310 -2,336 -34,903 -1,213 -440 1973.99%
Tax 6,028 -2,985 -1,894 -681 -3,329 -3,910 -1,901 -
NP -36,403 -12,142 -8,204 -3,017 -38,232 -5,123 -2,341 517.84%
-
NP to SH -36,403 -12,142 -8,204 -3,017 -38,232 -5,123 -2,341 517.84%
-
Tax Rate - - - - - - - -
Total Cost 212,431 144,467 102,312 48,220 249,249 170,473 107,820 56.83%
-
Net Worth 256,714 266,938 271,631 279,758 280,808 311,755 323,716 -14.26%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 256,714 266,938 271,631 279,758 280,808 311,755 323,716 -14.26%
NOSH 187,383 185,374 183,534 182,848 182,343 182,313 182,890 1.62%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.68% -9.18% -8.72% -6.67% -18.12% -3.10% -2.22% -
ROE -14.18% -4.55% -3.02% -1.08% -13.61% -1.64% -0.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.94 71.38 51.28 24.72 115.73 90.70 57.67 38.23%
EPS -19.39 -6.55 -4.47 -1.65 -20.91 -2.81 -1.28 507.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.44 1.48 1.53 1.54 1.71 1.77 -15.63%
Adjusted Per Share Value based on latest NOSH - 182,848
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.82 52.49 37.33 17.93 83.70 65.59 41.84 40.47%
EPS -14.44 -4.82 -3.25 -1.20 -15.16 -2.03 -0.93 517.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0183 1.0588 1.0774 1.1097 1.1138 1.2366 1.284 -14.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.65 0.79 1.15 1.20 1.31 1.34 -
P/RPS 0.80 0.91 1.54 4.65 1.04 1.44 2.32 -50.66%
P/EPS -3.86 -9.92 -17.67 -69.70 -5.72 -46.62 -104.69 -88.81%
EY -25.90 -10.08 -5.66 -1.43 -17.47 -2.15 -0.96 790.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.53 0.75 0.78 0.77 0.76 -19.31%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 30/04/04 27/02/04 18/11/03 27/08/03 -
Price 0.72 0.82 0.68 1.03 1.27 1.24 1.42 -
P/RPS 0.77 1.15 1.33 4.17 1.10 1.37 2.46 -53.73%
P/EPS -3.71 -12.52 -15.21 -62.42 -6.06 -44.13 -110.94 -89.51%
EY -26.98 -7.99 -6.57 -1.60 -16.51 -2.27 -0.90 855.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.46 0.67 0.82 0.73 0.80 -23.90%

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