[KONSORT] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -34.7%
YoY- -50.32%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 240,820 238,391 238,879 223,434 219,462 228,521 241,130 -0.08%
PBT 7,056 11,491 13,245 16,003 22,571 22,030 24,225 -56.15%
Tax -6,221 -6,317 -7,188 -3,198 -2,962 -3,599 -3,157 57.37%
NP 835 5,174 6,057 12,805 19,609 18,431 21,068 -88.44%
-
NP to SH 835 5,174 6,057 12,805 19,609 18,431 21,068 -88.44%
-
Tax Rate 88.17% 54.97% 54.27% 19.98% 13.12% 16.34% 13.03% -
Total Cost 239,985 233,217 232,822 210,629 199,853 210,090 220,062 5.96%
-
Net Worth 321,570 325,485 326,549 324,289 320,996 325,428 323,660 -0.43%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 9,172 9,172 9,172 9,040 9,040 9,040 9,040 0.97%
Div Payout % 1,098.53% 177.29% 151.44% 70.60% 46.11% 49.05% 42.91% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 321,570 325,485 326,549 324,289 320,996 325,428 323,660 -0.43%
NOSH 181,678 182,857 183,454 182,184 181,354 180,793 180,815 0.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.35% 2.17% 2.54% 5.73% 8.94% 8.07% 8.74% -
ROE 0.26% 1.59% 1.85% 3.95% 6.11% 5.66% 6.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 132.55 130.37 130.21 122.64 121.01 126.40 133.36 -0.40%
EPS 0.46 2.83 3.30 7.03 10.81 10.19 11.65 -88.47%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.77 1.78 1.78 1.78 1.77 1.80 1.79 -0.74%
Adjusted Per Share Value based on latest NOSH - 182,184
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 95.52 94.56 94.75 88.63 87.05 90.64 95.64 -0.08%
EPS 0.33 2.05 2.40 5.08 7.78 7.31 8.36 -88.47%
DPS 3.64 3.64 3.64 3.59 3.59 3.59 3.59 0.92%
NAPS 1.2755 1.291 1.2953 1.2863 1.2732 1.2908 1.2838 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.34 1.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 291.56 41.35 0.00 0.00 0.00 0.00 0.00 -
EY 0.34 2.42 0.00 0.00 0.00 0.00 0.00 -
DY 3.73 4.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 24/02/03 25/11/02 16/09/02 21/05/02 26/02/02 -
Price 1.42 1.30 1.33 0.00 0.00 0.00 0.00 -
P/RPS 1.07 1.00 1.02 0.00 0.00 0.00 0.00 -
P/EPS 308.96 45.94 40.28 0.00 0.00 0.00 0.00 -
EY 0.32 2.18 2.48 0.00 0.00 0.00 0.00 -
DY 3.52 3.85 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.75 0.00 0.00 0.00 0.00 -

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