[KONSORT] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -291.33%
YoY- -446.88%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 65,143 70,156 65,394 77,189 80,135 71,692 68,130 -2.95%
PBT 13,234 14,576 -25,205 -22,788 16,440 13,337 4,240 114.02%
Tax -2,058 -3,644 929 -1,785 -3,597 -3,393 -1,821 8.52%
NP 11,176 10,932 -24,276 -24,573 12,843 9,944 2,419 178.17%
-
NP to SH 11,176 10,932 -24,276 -24,573 12,843 10,092 3,103 135.51%
-
Tax Rate 15.55% 25.00% - - 21.88% 25.44% 42.95% -
Total Cost 53,967 59,224 89,670 101,762 67,292 61,748 65,711 -12.33%
-
Net Worth 273,505 264,445 255,547 306,581 330,314 331,759 229,671 12.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 5,774 - - -
Div Payout % - - - - 44.96% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 273,505 264,445 255,547 306,581 330,314 331,759 229,671 12.38%
NOSH 235,780 236,112 236,617 232,258 230,989 232,000 229,671 1.77%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.16% 15.58% -37.12% -31.83% 16.03% 13.87% 3.55% -
ROE 4.09% 4.13% -9.50% -8.02% 3.89% 3.04% 1.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.63 29.71 27.64 33.23 34.69 30.90 29.66 -4.62%
EPS 4.74 4.63 -10.58 -10.58 5.56 4.35 1.35 131.54%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.16 1.12 1.08 1.32 1.43 1.43 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 232,258
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.84 27.83 25.94 30.62 31.79 28.44 27.02 -2.94%
EPS 4.43 4.34 -9.63 -9.75 5.09 4.00 1.23 135.51%
DPS 0.00 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.0849 1.0489 1.0136 1.2161 1.3102 1.3159 0.911 12.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.28 1.33 1.66 1.43 1.30 1.36 1.11 -
P/RPS 4.63 4.48 6.01 4.30 3.75 4.40 3.74 15.33%
P/EPS 27.00 28.73 -16.18 -13.52 23.38 31.26 82.16 -52.47%
EY 3.70 3.48 -6.18 -7.40 4.28 3.20 1.22 109.94%
DY 0.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 1.10 1.19 1.54 1.08 0.91 0.95 1.11 -0.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 21/04/10 25/02/10 -
Price 1.14 1.36 1.40 1.45 1.39 1.37 1.17 -
P/RPS 4.13 4.58 5.07 4.36 4.01 4.43 3.94 3.19%
P/EPS 24.05 29.37 -13.65 -13.71 25.00 31.49 86.60 -57.53%
EY 4.16 3.40 -7.33 -7.30 4.00 3.18 1.15 136.20%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.98 1.21 1.30 1.10 0.97 0.96 1.17 -11.17%

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