[KONSORT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 55.83%
YoY- 397.11%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 253,092 191,296 126,878 61,453 237,320 169,512 105,642 78.75%
PBT 22,190 20,785 13,554 3,914 5,395 2,055 493 1156.59%
Tax -6,695 -6,516 -3,930 -947 -3,359 -1,473 -652 370.42%
NP 15,495 14,269 9,624 2,967 2,036 582 -159 -
-
NP to SH 14,634 14,152 9,356 2,671 1,714 541 -440 -
-
Tax Rate 30.17% 31.35% 29.00% 24.20% 62.26% 71.68% 132.25% -
Total Cost 237,597 177,027 117,254 58,486 235,284 168,930 105,801 71.23%
-
Net Worth 322,764 322,511 324,694 317,632 297,266 293,041 200,000 37.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,226 - - - - - - -
Div Payout % 49.38% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 322,764 322,511 324,694 317,632 297,266 293,041 200,000 37.46%
NOSH 240,868 240,680 240,514 240,630 228,666 225,416 200,000 13.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.12% 7.46% 7.59% 4.83% 0.86% 0.34% -0.15% -
ROE 4.53% 4.39% 2.88% 0.84% 0.58% 0.18% -0.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 105.07 79.48 52.75 25.54 103.78 75.20 52.82 57.97%
EPS 6.08 5.88 3.89 1.11 0.71 0.24 -0.47 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.35 1.32 1.30 1.30 1.00 21.48%
Adjusted Per Share Value based on latest NOSH - 240,630
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 100.39 75.88 50.33 24.38 94.13 67.24 41.90 78.76%
EPS 5.80 5.61 3.71 1.06 0.68 0.21 -0.17 -
DPS 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2803 1.2792 1.2879 1.2599 1.1791 1.1624 0.7933 37.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.92 0.75 0.78 0.46 0.41 0.47 0.49 -
P/RPS 0.88 0.94 1.48 1.80 0.40 0.63 0.93 -3.60%
P/EPS 15.14 12.76 20.05 41.44 54.70 195.83 -222.73 -
EY 6.60 7.84 4.99 2.41 1.83 0.51 -0.45 -
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.58 0.35 0.32 0.36 0.49 25.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 28/08/06 27/04/06 28/02/06 21/11/05 22/08/05 -
Price 1.07 0.81 0.94 0.50 0.48 0.44 0.50 -
P/RPS 1.02 1.02 1.78 1.96 0.46 0.59 0.95 4.84%
P/EPS 17.61 13.78 24.16 45.05 64.04 183.33 -227.27 -
EY 5.68 7.26 4.14 2.22 1.56 0.55 -0.44 -
DY 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.60 0.70 0.38 0.37 0.34 0.50 36.68%

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