[KONSORT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1592.81%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 67,730 69,811 66,777 64,309 60,419 63,005 65,143 2.61%
PBT 966 3,536 11,493 6,078 -522 5,428 13,234 -82.39%
Tax -2,203 -640 -1,146 -1,510 216 -1,277 -2,058 4.62%
NP -1,237 2,896 10,347 4,568 -306 4,151 11,176 -
-
NP to SH -1,237 2,896 10,347 4,568 -306 4,151 11,176 -
-
Tax Rate 228.05% 18.10% 9.97% 24.84% - 23.53% 15.55% -
Total Cost 68,967 66,915 56,430 59,741 60,725 58,854 53,967 17.67%
-
Net Worth 196,910 221,606 219,558 209,471 190,661 276,013 273,505 -19.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 25,244 - - - 107,570 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 196,910 221,606 219,558 209,471 190,661 276,013 273,505 -19.59%
NOSH 252,448 251,826 252,365 252,375 235,384 235,909 235,780 4.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.83% 4.15% 15.49% 7.10% -0.51% 6.59% 17.16% -
ROE -0.63% 1.31% 4.71% 2.18% -0.16% 1.50% 4.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.83 27.72 26.46 25.48 25.67 26.71 27.63 -1.93%
EPS -0.49 1.15 4.10 1.81 0.00 1.76 4.74 -
DPS 10.00 0.00 0.00 0.00 45.70 0.00 0.00 -
NAPS 0.78 0.88 0.87 0.83 0.81 1.17 1.16 -23.15%
Adjusted Per Share Value based on latest NOSH - 252,375
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.87 27.69 26.49 25.51 23.97 24.99 25.84 2.62%
EPS -0.49 1.15 4.10 1.81 -0.12 1.65 4.43 -
DPS 10.01 0.00 0.00 0.00 42.67 0.00 0.00 -
NAPS 0.781 0.879 0.8709 0.8309 0.7563 1.0948 1.0849 -19.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.13 0.98 0.96 1.45 1.45 1.19 1.28 -
P/RPS 4.21 3.54 3.63 5.69 5.65 4.46 4.63 -6.11%
P/EPS -230.61 85.22 23.41 80.11 -1,115.38 67.63 27.00 -
EY -0.43 1.17 4.27 1.25 -0.09 1.48 3.70 -
DY 8.85 0.00 0.00 0.00 31.52 0.00 0.00 -
P/NAPS 1.45 1.11 1.10 1.75 1.79 1.02 1.10 20.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 19/11/12 28/08/12 16/05/12 23/02/12 29/11/11 16/08/11 -
Price 0.98 1.02 1.02 1.45 1.45 1.45 1.14 -
P/RPS 3.65 3.68 3.85 5.69 5.65 5.43 4.13 -7.87%
P/EPS -200.00 88.70 24.88 80.11 -1,115.38 82.41 24.05 -
EY -0.50 1.13 4.02 1.25 -0.09 1.21 4.16 -
DY 10.20 0.00 0.00 0.00 31.52 0.00 0.00 -
P/NAPS 1.26 1.16 1.17 1.75 1.79 1.24 0.98 18.14%

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