[KONSORT] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -14.58%
YoY- -71.93%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 211,017 229,074 240,820 238,391 238,879 223,434 219,462 -2.57%
PBT -34,904 2,893 7,056 11,491 13,245 16,003 22,571 -
Tax -3,329 -7,008 -6,221 -6,317 -7,188 -3,198 -2,962 8.07%
NP -38,233 -4,115 835 5,174 6,057 12,805 19,609 -
-
NP to SH -38,233 -4,115 835 5,174 6,057 12,805 19,609 -
-
Tax Rate - 242.24% 88.17% 54.97% 54.27% 19.98% 13.12% -
Total Cost 249,250 233,189 239,985 233,217 232,822 210,629 199,853 15.81%
-
Net Worth 302,717 310,929 321,570 325,485 326,549 324,289 320,996 -3.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 9,172 9,172 9,172 9,172 9,040 9,040 -
Div Payout % - 0.00% 1,098.53% 177.29% 151.44% 70.60% 46.11% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 302,717 310,929 321,570 325,485 326,549 324,289 320,996 -3.82%
NOSH 182,359 181,830 181,678 182,857 183,454 182,184 181,354 0.36%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -18.12% -1.80% 0.35% 2.17% 2.54% 5.73% 8.94% -
ROE -12.63% -1.32% 0.26% 1.59% 1.85% 3.95% 6.11% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 115.71 125.98 132.55 130.37 130.21 122.64 121.01 -2.93%
EPS -20.97 -2.26 0.46 2.83 3.30 7.03 10.81 -
DPS 0.00 5.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 1.66 1.71 1.77 1.78 1.78 1.78 1.77 -4.17%
Adjusted Per Share Value based on latest NOSH - 182,857
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.70 90.86 95.52 94.56 94.75 88.63 87.05 -2.57%
EPS -15.17 -1.63 0.33 2.05 2.40 5.08 7.78 -
DPS 0.00 3.64 3.64 3.64 3.64 3.59 3.59 -
NAPS 1.2007 1.2333 1.2755 1.291 1.2953 1.2863 1.2732 -3.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.20 1.31 1.34 1.17 0.00 0.00 0.00 -
P/RPS 1.04 1.04 1.01 0.90 0.00 0.00 0.00 -
P/EPS -5.72 -57.89 291.56 41.35 0.00 0.00 0.00 -
EY -17.47 -1.73 0.34 2.42 0.00 0.00 0.00 -
DY 0.00 3.82 3.73 4.27 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.76 0.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 27/08/03 30/05/03 24/02/03 25/11/02 16/09/02 -
Price 1.27 1.24 1.42 1.30 1.33 0.00 0.00 -
P/RPS 1.10 0.98 1.07 1.00 1.02 0.00 0.00 -
P/EPS -6.06 -54.79 308.96 45.94 40.28 0.00 0.00 -
EY -16.51 -1.83 0.32 2.18 2.48 0.00 0.00 -
DY 0.00 4.03 3.52 3.85 3.76 0.00 0.00 -
P/NAPS 0.77 0.73 0.80 0.73 0.75 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