[KONSORT] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1090.12%
YoY- -3381.37%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,217 48,905 45,203 45,667 59,871 56,592 48,887 -15.10%
PBT -2,847 -3,974 -2,336 -33,690 -773 -1,157 716 -
Tax -1,091 -1,213 -681 581 -2,009 -1,441 -460 77.56%
NP -3,938 -5,187 -3,017 -33,109 -2,782 -2,598 256 -
-
NP to SH -3,938 -5,187 -3,017 -33,109 -2,782 -2,598 256 -
-
Tax Rate - - - - - - 64.25% -
Total Cost 42,155 54,092 48,220 78,776 62,653 59,190 48,631 -9.06%
-
Net Worth 267,486 271,263 279,758 302,717 310,929 321,570 325,485 -12.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 267,486 271,263 279,758 302,717 310,929 321,570 325,485 -12.23%
NOSH 185,754 183,286 182,848 182,359 181,830 181,678 182,857 1.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -10.30% -10.61% -6.67% -72.50% -4.65% -4.59% 0.52% -
ROE -1.47% -1.91% -1.08% -10.94% -0.89% -0.81% 0.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.57 26.68 24.72 25.04 32.93 31.15 26.74 -16.00%
EPS -2.12 -2.83 -1.65 -18.11 -1.53 -1.43 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.48 1.53 1.66 1.71 1.77 1.78 -13.14%
Adjusted Per Share Value based on latest NOSH - 182,359
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.16 19.40 17.93 18.11 23.75 22.45 19.39 -15.09%
EPS -1.56 -2.06 -1.20 -13.13 -1.10 -1.03 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.061 1.076 1.1097 1.2007 1.2333 1.2755 1.291 -12.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.79 1.15 1.20 1.31 1.34 1.17 -
P/RPS 3.16 2.96 4.65 4.79 3.98 4.30 4.38 -19.51%
P/EPS -30.66 -27.92 -69.70 -6.61 -85.62 -93.71 835.71 -
EY -3.26 -3.58 -1.43 -15.13 -1.17 -1.07 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.75 0.72 0.77 0.76 0.66 -22.47%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 30/04/04 27/02/04 18/11/03 27/08/03 30/05/03 -
Price 0.82 0.68 1.03 1.27 1.24 1.42 1.30 -
P/RPS 3.99 2.55 4.17 5.07 3.77 4.56 4.86 -12.29%
P/EPS -38.68 -24.03 -62.42 -6.99 -81.05 -99.30 928.57 -
EY -2.59 -4.16 -1.60 -14.30 -1.23 -1.01 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.67 0.77 0.73 0.80 0.73 -15.16%

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