[KONSORT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -72.01%
YoY- -30.23%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 87,029 70,051 67,730 69,811 66,777 64,309 60,419 27.57%
PBT 7,256 330 966 3,536 11,493 6,078 -522 -
Tax -2,219 -150 -2,203 -640 -1,146 -1,510 216 -
NP 5,037 180 -1,237 2,896 10,347 4,568 -306 -
-
NP to SH 5,037 180 -1,237 2,896 10,347 4,568 -306 -
-
Tax Rate 30.58% 45.45% 228.05% 18.10% 9.97% 24.84% - -
Total Cost 81,992 69,871 68,967 66,915 56,430 59,741 60,725 22.18%
-
Net Worth 201,480 200,571 196,910 221,606 219,558 209,471 190,661 3.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 25,244 - - - 107,570 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 201,480 200,571 196,910 221,606 219,558 209,471 190,661 3.75%
NOSH 251,850 257,142 252,448 251,826 252,365 252,375 235,384 4.61%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.79% 0.26% -1.83% 4.15% 15.49% 7.10% -0.51% -
ROE 2.50% 0.09% -0.63% 1.31% 4.71% 2.18% -0.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.56 27.24 26.83 27.72 26.46 25.48 25.67 21.94%
EPS 2.00 0.07 -0.49 1.15 4.10 1.81 0.00 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 45.70 -
NAPS 0.80 0.78 0.78 0.88 0.87 0.83 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 251,826
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.52 27.79 26.87 27.69 26.49 25.51 23.97 27.55%
EPS 2.00 0.07 -0.49 1.15 4.10 1.81 -0.12 -
DPS 0.00 0.00 10.01 0.00 0.00 0.00 42.67 -
NAPS 0.7992 0.7956 0.781 0.879 0.8709 0.8309 0.7563 3.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.995 0.945 1.13 0.98 0.96 1.45 1.45 -
P/RPS 2.88 3.47 4.21 3.54 3.63 5.69 5.65 -36.21%
P/EPS 49.75 1,350.00 -230.61 85.22 23.41 80.11 -1,115.38 -
EY 2.01 0.07 -0.43 1.17 4.27 1.25 -0.09 -
DY 0.00 0.00 8.85 0.00 0.00 0.00 31.52 -
P/NAPS 1.24 1.21 1.45 1.11 1.10 1.75 1.79 -21.72%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 -
Price 1.17 1.03 0.98 1.02 1.02 1.45 1.45 -
P/RPS 3.39 3.78 3.65 3.68 3.85 5.69 5.65 -28.88%
P/EPS 58.50 1,471.43 -200.00 88.70 24.88 80.11 -1,115.38 -
EY 1.71 0.07 -0.50 1.13 4.02 1.25 -0.09 -
DY 0.00 0.00 10.20 0.00 0.00 0.00 31.52 -
P/NAPS 1.46 1.32 1.26 1.16 1.17 1.75 1.79 -12.71%

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