[KONSORT] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 145.03%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 60,419 63,005 65,143 70,156 65,394 77,189 80,135 -17.11%
PBT -522 5,428 13,234 14,576 -25,205 -22,788 16,440 -
Tax 216 -1,277 -2,058 -3,644 929 -1,785 -3,597 -
NP -306 4,151 11,176 10,932 -24,276 -24,573 12,843 -
-
NP to SH -306 4,151 11,176 10,932 -24,276 -24,573 12,843 -
-
Tax Rate - 23.53% 15.55% 25.00% - - 21.88% -
Total Cost 60,725 58,854 53,967 59,224 89,670 101,762 67,292 -6.59%
-
Net Worth 190,661 276,013 273,505 264,445 255,547 306,581 330,314 -30.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 107,570 - - - - - 5,774 599.03%
Div Payout % 0.00% - - - - - 44.96% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 190,661 276,013 273,505 264,445 255,547 306,581 330,314 -30.60%
NOSH 235,384 235,909 235,780 236,112 236,617 232,258 230,989 1.26%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.51% 6.59% 17.16% 15.58% -37.12% -31.83% 16.03% -
ROE -0.16% 1.50% 4.09% 4.13% -9.50% -8.02% 3.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.67 26.71 27.63 29.71 27.64 33.23 34.69 -18.14%
EPS 0.00 1.76 4.74 4.63 -10.58 -10.58 5.56 -
DPS 45.70 0.00 0.00 0.00 0.00 0.00 2.50 590.26%
NAPS 0.81 1.17 1.16 1.12 1.08 1.32 1.43 -31.46%
Adjusted Per Share Value based on latest NOSH - 236,112
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.97 24.99 25.84 27.83 25.94 30.62 31.79 -17.11%
EPS -0.12 1.65 4.43 4.34 -9.63 -9.75 5.09 -
DPS 42.67 0.00 0.00 0.00 0.00 0.00 2.29 599.10%
NAPS 0.7563 1.0948 1.0849 1.0489 1.0136 1.2161 1.3102 -30.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.19 1.28 1.33 1.66 1.43 1.30 -
P/RPS 5.65 4.46 4.63 4.48 6.01 4.30 3.75 31.32%
P/EPS -1,115.38 67.63 27.00 28.73 -16.18 -13.52 23.38 -
EY -0.09 1.48 3.70 3.48 -6.18 -7.40 4.28 -
DY 31.52 0.00 0.00 0.00 0.00 0.00 1.92 542.65%
P/NAPS 1.79 1.02 1.10 1.19 1.54 1.08 0.91 56.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 16/08/11 24/05/11 28/02/11 30/11/10 18/08/10 -
Price 1.45 1.45 1.14 1.36 1.40 1.45 1.39 -
P/RPS 5.65 5.43 4.13 4.58 5.07 4.36 4.01 25.60%
P/EPS -1,115.38 82.41 24.05 29.37 -13.65 -13.71 25.00 -
EY -0.09 1.21 4.16 3.40 -7.33 -7.30 4.00 -
DY 31.52 0.00 0.00 0.00 0.00 0.00 1.80 570.82%
P/NAPS 1.79 1.24 0.98 1.21 1.30 1.10 0.97 50.28%

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