[KONSORT] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -107.37%
YoY- 98.74%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 69,811 66,777 64,309 60,419 63,005 65,143 70,156 -0.32%
PBT 3,536 11,493 6,078 -522 5,428 13,234 14,576 -61.00%
Tax -640 -1,146 -1,510 216 -1,277 -2,058 -3,644 -68.53%
NP 2,896 10,347 4,568 -306 4,151 11,176 10,932 -58.65%
-
NP to SH 2,896 10,347 4,568 -306 4,151 11,176 10,932 -58.65%
-
Tax Rate 18.10% 9.97% 24.84% - 23.53% 15.55% 25.00% -
Total Cost 66,915 56,430 59,741 60,725 58,854 53,967 59,224 8.45%
-
Net Worth 221,606 219,558 209,471 190,661 276,013 273,505 264,445 -11.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 107,570 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 221,606 219,558 209,471 190,661 276,013 273,505 264,445 -11.08%
NOSH 251,826 252,365 252,375 235,384 235,909 235,780 236,112 4.37%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.15% 15.49% 7.10% -0.51% 6.59% 17.16% 15.58% -
ROE 1.31% 4.71% 2.18% -0.16% 1.50% 4.09% 4.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.72 26.46 25.48 25.67 26.71 27.63 29.71 -4.50%
EPS 1.15 4.10 1.81 0.00 1.76 4.74 4.63 -60.38%
DPS 0.00 0.00 0.00 45.70 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.83 0.81 1.17 1.16 1.12 -14.81%
Adjusted Per Share Value based on latest NOSH - 235,384
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.69 26.49 25.51 23.97 24.99 25.84 27.83 -0.33%
EPS 1.15 4.10 1.81 -0.12 1.65 4.43 4.34 -58.64%
DPS 0.00 0.00 0.00 42.67 0.00 0.00 0.00 -
NAPS 0.879 0.8709 0.8309 0.7563 1.0948 1.0849 1.0489 -11.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.98 0.96 1.45 1.45 1.19 1.28 1.33 -
P/RPS 3.54 3.63 5.69 5.65 4.46 4.63 4.48 -14.49%
P/EPS 85.22 23.41 80.11 -1,115.38 67.63 27.00 28.73 106.03%
EY 1.17 4.27 1.25 -0.09 1.48 3.70 3.48 -51.55%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.75 1.79 1.02 1.10 1.19 -4.52%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 16/08/11 24/05/11 -
Price 1.02 1.02 1.45 1.45 1.45 1.14 1.36 -
P/RPS 3.68 3.85 5.69 5.65 5.43 4.13 4.58 -13.53%
P/EPS 88.70 24.88 80.11 -1,115.38 82.41 24.05 29.37 108.51%
EY 1.13 4.02 1.25 -0.09 1.21 4.16 3.40 -51.92%
DY 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.75 1.79 1.24 0.98 1.21 -2.76%

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