[KONSORT] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.62%
YoY- -999.66%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 187,562 171,520 176,028 177,992 199,646 207,333 211,017 -7.56%
PBT -35,712 -40,638 -42,431 -42,847 -40,773 -37,956 -34,904 1.53%
Tax 7,354 6,439 6,028 -2,404 -3,322 -3,550 -3,329 -
NP -28,358 -34,199 -36,403 -45,251 -44,095 -41,506 -38,233 -18.07%
-
NP to SH -28,639 -34,285 -36,403 -45,251 -44,095 -41,506 -38,233 -17.53%
-
Tax Rate - - - - - - - -
Total Cost 215,920 205,719 212,431 223,243 243,741 248,839 249,250 -9.13%
-
Net Worth 199,565 250,572 251,098 267,486 271,263 279,758 302,717 -24.27%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 199,565 250,572 251,098 267,486 271,263 279,758 302,717 -24.27%
NOSH 199,565 191,276 187,387 185,754 183,286 182,848 182,359 6.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -15.12% -19.94% -20.68% -25.42% -22.09% -20.02% -18.12% -
ROE -14.35% -13.68% -14.50% -16.92% -16.26% -14.84% -12.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 93.99 89.67 93.94 95.82 108.93 113.39 115.71 -12.95%
EPS -14.35 -17.92 -19.43 -24.36 -24.06 -22.70 -20.97 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.31 1.34 1.44 1.48 1.53 1.66 -28.69%
Adjusted Per Share Value based on latest NOSH - 185,754
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.40 68.03 69.82 70.60 79.19 82.24 83.70 -7.55%
EPS -11.36 -13.60 -14.44 -17.95 -17.49 -16.46 -15.17 -17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7916 0.9939 0.996 1.061 1.076 1.1097 1.2007 -24.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.63 0.75 0.65 0.79 1.15 1.20 -
P/RPS 0.52 0.70 0.80 0.68 0.73 1.01 1.04 -37.03%
P/EPS -3.41 -3.51 -3.86 -2.67 -3.28 -5.07 -5.72 -29.18%
EY -29.29 -28.45 -25.90 -37.48 -30.45 -19.74 -17.47 41.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.56 0.45 0.53 0.75 0.72 -22.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 13/05/05 28/02/05 26/11/04 27/08/04 30/04/04 27/02/04 -
Price 0.50 0.47 0.72 0.82 0.68 1.03 1.27 -
P/RPS 0.53 0.52 0.77 0.86 0.62 0.91 1.10 -38.56%
P/EPS -3.48 -2.62 -3.71 -3.37 -2.83 -4.54 -6.06 -30.93%
EY -28.70 -38.14 -26.98 -29.71 -35.38 -22.04 -16.51 44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.36 0.54 0.57 0.46 0.67 0.77 -25.03%

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