[KONSORT] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -52.7%
YoY- -71.25%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 229,074 240,820 238,391 238,879 223,434 219,462 228,521 0.16%
PBT 2,893 7,056 11,491 13,245 16,003 22,571 22,030 -74.13%
Tax -7,008 -6,221 -6,317 -7,188 -3,198 -2,962 -3,599 55.87%
NP -4,115 835 5,174 6,057 12,805 19,609 18,431 -
-
NP to SH -4,115 835 5,174 6,057 12,805 19,609 18,431 -
-
Tax Rate 242.24% 88.17% 54.97% 54.27% 19.98% 13.12% 16.34% -
Total Cost 233,189 239,985 233,217 232,822 210,629 199,853 210,090 7.19%
-
Net Worth 310,929 321,570 325,485 326,549 324,289 320,996 325,428 -2.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,172 9,172 9,172 9,172 9,040 9,040 9,040 0.97%
Div Payout % 0.00% 1,098.53% 177.29% 151.44% 70.60% 46.11% 49.05% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 310,929 321,570 325,485 326,549 324,289 320,996 325,428 -2.99%
NOSH 181,830 181,678 182,857 183,454 182,184 181,354 180,793 0.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.80% 0.35% 2.17% 2.54% 5.73% 8.94% 8.07% -
ROE -1.32% 0.26% 1.59% 1.85% 3.95% 6.11% 5.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 125.98 132.55 130.37 130.21 122.64 121.01 126.40 -0.22%
EPS -2.26 0.46 2.83 3.30 7.03 10.81 10.19 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.71 1.77 1.78 1.78 1.78 1.77 1.80 -3.35%
Adjusted Per Share Value based on latest NOSH - 183,454
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.86 95.52 94.56 94.75 88.63 87.05 90.64 0.16%
EPS -1.63 0.33 2.05 2.40 5.08 7.78 7.31 -
DPS 3.64 3.64 3.64 3.64 3.59 3.59 3.59 0.92%
NAPS 1.2333 1.2755 1.291 1.2953 1.2863 1.2732 1.2908 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.31 1.34 1.17 0.00 0.00 0.00 0.00 -
P/RPS 1.04 1.01 0.90 0.00 0.00 0.00 0.00 -
P/EPS -57.89 291.56 41.35 0.00 0.00 0.00 0.00 -
EY -1.73 0.34 2.42 0.00 0.00 0.00 0.00 -
DY 3.82 3.73 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 30/05/03 24/02/03 25/11/02 16/09/02 21/05/02 -
Price 1.24 1.42 1.30 1.33 0.00 0.00 0.00 -
P/RPS 0.98 1.07 1.00 1.02 0.00 0.00 0.00 -
P/EPS -54.79 308.96 45.94 40.28 0.00 0.00 0.00 -
EY -1.83 0.32 2.18 2.48 0.00 0.00 0.00 -
DY 4.03 3.52 3.85 3.76 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.73 0.75 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