[KONSORT] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 85.2%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 52,101 56,168 70,690 71,213 62,297 65,790 65,763 -14.36%
PBT 6,692 2,415 7,811 11,822 6,613 4,852 10,342 -25.16%
Tax -1,522 -848 -2,005 -2,937 -1,552 -685 -2,426 -26.69%
NP 5,170 1,567 5,806 8,885 5,061 4,167 7,916 -24.70%
-
NP to SH 5,360 1,789 6,008 9,345 5,046 4,054 7,911 -22.84%
-
Tax Rate 22.74% 35.11% 25.67% 24.84% 23.47% 14.12% 23.46% -
Total Cost 46,931 54,601 64,884 62,328 57,236 61,623 57,847 -13.00%
-
Net Worth 308,251 226,379 313,060 327,521 319,580 240,786 334,233 -5.24%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 9,055 - - - 48,157 - -
Div Payout % - 506.16% - - - 1,187.90% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 308,251 226,379 313,060 327,521 319,580 240,786 334,233 -5.24%
NOSH 233,524 226,379 230,191 240,824 240,285 240,786 240,455 -1.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.92% 2.79% 8.21% 12.48% 8.12% 6.33% 12.04% -
ROE 1.74% 0.79% 1.92% 2.85% 1.58% 1.68% 2.37% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.31 24.81 30.71 29.57 25.93 27.32 27.35 -12.68%
EPS 2.29 0.76 2.59 3.92 2.10 1.68 3.29 -21.44%
DPS 0.00 4.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.32 1.00 1.36 1.36 1.33 1.00 1.39 -3.38%
Adjusted Per Share Value based on latest NOSH - 240,824
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 20.67 22.28 28.04 28.25 24.71 26.10 26.09 -14.36%
EPS 2.13 0.71 2.38 3.71 2.00 1.61 3.14 -22.77%
DPS 0.00 3.59 0.00 0.00 0.00 19.10 0.00 -
NAPS 1.2227 0.8979 1.2418 1.2991 1.2676 0.9551 1.3257 -5.24%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.76 0.84 1.01 1.00 1.21 1.46 1.71 -
P/RPS 3.41 3.39 3.29 3.38 4.67 5.34 6.25 -33.20%
P/EPS 33.11 106.29 38.70 25.77 57.62 86.72 51.98 -25.94%
EY 3.02 0.94 2.58 3.88 1.74 1.15 1.92 35.21%
DY 0.00 4.76 0.00 0.00 0.00 13.70 0.00 -
P/NAPS 0.58 0.84 0.74 0.74 0.91 1.46 1.23 -39.38%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 13/11/08 13/08/08 26/05/08 27/02/08 14/11/07 -
Price 0.90 0.84 0.82 1.09 1.12 1.38 1.47 -
P/RPS 4.03 3.39 2.67 3.69 4.32 5.05 5.37 -17.40%
P/EPS 39.21 106.29 31.42 28.09 53.33 81.96 44.68 -8.33%
EY 2.55 0.94 3.18 3.56 1.87 1.22 2.24 9.01%
DY 0.00 4.76 0.00 0.00 0.00 14.49 0.00 -
P/NAPS 0.68 0.84 0.60 0.80 0.84 1.38 1.06 -25.59%

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