[KONSORT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 118.2%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 62,297 65,790 65,763 61,377 59,914 53,502 64,418 -2.20%
PBT 6,613 4,852 10,342 11,697 5,421 1,405 7,231 -5.77%
Tax -1,552 -685 -2,426 -3,303 -1,518 -179 -2,586 -28.82%
NP 5,061 4,167 7,916 8,394 3,903 1,226 4,645 5.87%
-
NP to SH 5,046 4,054 7,911 8,344 3,824 482 4,796 3.44%
-
Tax Rate 23.47% 14.12% 23.46% 28.24% 28.00% 12.74% 35.76% -
Total Cost 57,236 61,623 57,847 52,983 56,011 52,276 59,773 -2.84%
-
Net Worth 319,580 240,786 334,233 334,240 327,084 242,499 322,946 -0.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 48,157 - - - 7,274 - -
Div Payout % - 1,187.90% - - - 1,509.34% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 319,580 240,786 334,233 334,240 327,084 242,499 322,946 -0.69%
NOSH 240,285 240,786 240,455 240,461 240,503 242,499 241,005 -0.19%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.12% 6.33% 12.04% 13.68% 6.51% 2.29% 7.21% -
ROE 1.58% 1.68% 2.37% 2.50% 1.17% 0.20% 1.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.93 27.32 27.35 25.52 24.91 22.06 26.73 -2.00%
EPS 2.10 1.68 3.29 3.47 1.59 0.20 1.99 3.64%
DPS 0.00 20.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.33 1.00 1.39 1.39 1.36 1.00 1.34 -0.49%
Adjusted Per Share Value based on latest NOSH - 240,461
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.71 26.10 26.09 24.35 23.77 21.22 25.55 -2.20%
EPS 2.00 1.61 3.14 3.31 1.52 0.19 1.90 3.47%
DPS 0.00 19.10 0.00 0.00 0.00 2.89 0.00 -
NAPS 1.2676 0.9551 1.3257 1.3258 1.2974 0.9619 1.281 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.21 1.46 1.71 1.54 1.25 0.92 0.75 -
P/RPS 4.67 5.34 6.25 6.03 5.02 4.17 2.81 40.26%
P/EPS 57.62 86.72 51.98 44.38 78.62 462.86 37.69 32.67%
EY 1.74 1.15 1.92 2.25 1.27 0.22 2.65 -24.43%
DY 0.00 13.70 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.91 1.46 1.23 1.11 0.92 0.92 0.56 38.17%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 27/02/08 14/11/07 28/08/07 03/05/07 27/02/07 20/11/06 -
Price 1.12 1.38 1.47 2.29 1.51 1.07 0.81 -
P/RPS 4.32 5.05 5.37 8.97 6.06 4.85 3.03 26.64%
P/EPS 53.33 81.96 44.68 65.99 94.97 538.33 40.70 19.72%
EY 1.87 1.22 2.24 1.52 1.05 0.19 2.46 -16.69%
DY 0.00 14.49 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.84 1.38 1.06 1.65 1.11 1.07 0.60 25.12%

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