[KONSORT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 27.26%
YoY- 35.33%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 70,156 65,394 77,189 80,135 71,692 68,130 61,347 9.36%
PBT 14,576 -25,205 -22,788 16,440 13,337 4,240 8,994 38.01%
Tax -3,644 929 -1,785 -3,597 -3,393 -1,821 -2,347 34.11%
NP 10,932 -24,276 -24,573 12,843 9,944 2,419 6,647 39.37%
-
NP to SH 10,932 -24,276 -24,573 12,843 10,092 3,103 7,084 33.57%
-
Tax Rate 25.00% - - 21.88% 25.44% 42.95% 26.10% -
Total Cost 59,224 89,670 101,762 67,292 61,748 65,711 54,700 5.44%
-
Net Worth 264,445 255,547 306,581 330,314 331,759 229,671 316,616 -11.32%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 5,774 - - - -
Div Payout % - - - 44.96% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 264,445 255,547 306,581 330,314 331,759 229,671 316,616 -11.32%
NOSH 236,112 236,617 232,258 230,989 232,000 229,671 227,781 2.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.58% -37.12% -31.83% 16.03% 13.87% 3.55% 10.84% -
ROE 4.13% -9.50% -8.02% 3.89% 3.04% 1.35% 2.24% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.71 27.64 33.23 34.69 30.90 29.66 26.93 6.77%
EPS 4.63 -10.58 -10.58 5.56 4.35 1.35 3.11 30.41%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.12 1.08 1.32 1.43 1.43 1.00 1.39 -13.42%
Adjusted Per Share Value based on latest NOSH - 230,989
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 27.83 25.94 30.62 31.79 28.44 27.02 24.33 9.38%
EPS 4.34 -9.63 -9.75 5.09 4.00 1.23 2.81 33.65%
DPS 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
NAPS 1.0489 1.0136 1.2161 1.3102 1.3159 0.911 1.2559 -11.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.33 1.66 1.43 1.30 1.36 1.11 1.37 -
P/RPS 4.48 6.01 4.30 3.75 4.40 3.74 5.09 -8.16%
P/EPS 28.73 -16.18 -13.52 23.38 31.26 82.16 44.05 -24.81%
EY 3.48 -6.18 -7.40 4.28 3.20 1.22 2.27 32.98%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 1.19 1.54 1.08 0.91 0.95 1.11 0.99 13.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 11/11/09 -
Price 1.36 1.40 1.45 1.39 1.37 1.17 1.23 -
P/RPS 4.58 5.07 4.36 4.01 4.43 3.94 4.57 0.14%
P/EPS 29.37 -13.65 -13.71 25.00 31.49 86.60 39.55 -18.01%
EY 3.40 -7.33 -7.30 4.00 3.18 1.15 2.53 21.80%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 1.21 1.30 1.10 0.97 0.96 1.17 0.88 23.67%

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