[KONSORT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -829.11%
YoY- -731.22%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 177,992 199,646 207,333 211,017 229,074 240,820 238,391 -17.65%
PBT -42,847 -40,773 -37,956 -34,904 2,893 7,056 11,491 -
Tax -2,404 -3,322 -3,550 -3,329 -7,008 -6,221 -6,317 -47.39%
NP -45,251 -44,095 -41,506 -38,233 -4,115 835 5,174 -
-
NP to SH -45,251 -44,095 -41,506 -38,233 -4,115 835 5,174 -
-
Tax Rate - - - - 242.24% 88.17% 54.97% -
Total Cost 223,243 243,741 248,839 249,250 233,189 239,985 233,217 -2.86%
-
Net Worth 267,486 271,263 279,758 302,717 310,929 321,570 325,485 -12.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 9,172 9,172 9,172 -
Div Payout % - - - - 0.00% 1,098.53% 177.29% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 267,486 271,263 279,758 302,717 310,929 321,570 325,485 -12.23%
NOSH 185,754 183,286 182,848 182,359 181,830 181,678 182,857 1.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -25.42% -22.09% -20.02% -18.12% -1.80% 0.35% 2.17% -
ROE -16.92% -16.26% -14.84% -12.63% -1.32% 0.26% 1.59% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 95.82 108.93 113.39 115.71 125.98 132.55 130.37 -18.51%
EPS -24.36 -24.06 -22.70 -20.97 -2.26 0.46 2.83 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.44 1.48 1.53 1.66 1.71 1.77 1.78 -13.14%
Adjusted Per Share Value based on latest NOSH - 182,359
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 70.60 79.19 82.24 83.70 90.86 95.52 94.56 -17.65%
EPS -17.95 -17.49 -16.46 -15.17 -1.63 0.33 2.05 -
DPS 0.00 0.00 0.00 0.00 3.64 3.64 3.64 -
NAPS 1.061 1.076 1.1097 1.2007 1.2333 1.2755 1.291 -12.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.65 0.79 1.15 1.20 1.31 1.34 1.17 -
P/RPS 0.68 0.73 1.01 1.04 1.04 1.01 0.90 -17.00%
P/EPS -2.67 -3.28 -5.07 -5.72 -57.89 291.56 41.35 -
EY -37.48 -30.45 -19.74 -17.47 -1.73 0.34 2.42 -
DY 0.00 0.00 0.00 0.00 3.82 3.73 4.27 -
P/NAPS 0.45 0.53 0.75 0.72 0.77 0.76 0.66 -22.47%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 30/04/04 27/02/04 18/11/03 27/08/03 30/05/03 -
Price 0.82 0.68 1.03 1.27 1.24 1.42 1.30 -
P/RPS 0.86 0.62 0.91 1.10 0.98 1.07 1.00 -9.54%
P/EPS -3.37 -2.83 -4.54 -6.06 -54.79 308.96 45.94 -
EY -29.71 -35.38 -22.04 -16.51 -1.83 0.32 2.18 -
DY 0.00 0.00 0.00 0.00 4.03 3.52 3.85 -
P/NAPS 0.57 0.46 0.67 0.77 0.73 0.80 0.73 -15.16%

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