[KONSORT] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -8.56%
YoY- -902.2%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 176,028 177,992 199,646 207,333 211,017 229,074 240,820 -18.77%
PBT -42,431 -42,847 -40,773 -37,956 -34,904 2,893 7,056 -
Tax 6,028 -2,404 -3,322 -3,550 -3,329 -7,008 -6,221 -
NP -36,403 -45,251 -44,095 -41,506 -38,233 -4,115 835 -
-
NP to SH -36,403 -45,251 -44,095 -41,506 -38,233 -4,115 835 -
-
Tax Rate - - - - - 242.24% 88.17% -
Total Cost 212,431 223,243 243,741 248,839 249,250 233,189 239,985 -7.77%
-
Net Worth 251,098 267,486 271,263 279,758 302,717 310,929 321,570 -15.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 9,172 9,172 -
Div Payout % - - - - - 0.00% 1,098.53% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 251,098 267,486 271,263 279,758 302,717 310,929 321,570 -15.13%
NOSH 187,387 185,754 183,286 182,848 182,359 181,830 181,678 2.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.68% -25.42% -22.09% -20.02% -18.12% -1.80% 0.35% -
ROE -14.50% -16.92% -16.26% -14.84% -12.63% -1.32% 0.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.94 95.82 108.93 113.39 115.71 125.98 132.55 -20.42%
EPS -19.43 -24.36 -24.06 -22.70 -20.97 -2.26 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.34 1.44 1.48 1.53 1.66 1.71 1.77 -16.86%
Adjusted Per Share Value based on latest NOSH - 182,848
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.82 70.60 79.19 82.24 83.70 90.86 95.52 -18.77%
EPS -14.44 -17.95 -17.49 -16.46 -15.17 -1.63 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 3.64 3.64 -
NAPS 0.996 1.061 1.076 1.1097 1.2007 1.2333 1.2755 -15.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.65 0.79 1.15 1.20 1.31 1.34 -
P/RPS 0.80 0.68 0.73 1.01 1.04 1.04 1.01 -14.33%
P/EPS -3.86 -2.67 -3.28 -5.07 -5.72 -57.89 291.56 -
EY -25.90 -37.48 -30.45 -19.74 -17.47 -1.73 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 3.82 3.73 -
P/NAPS 0.56 0.45 0.53 0.75 0.72 0.77 0.76 -18.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 30/04/04 27/02/04 18/11/03 27/08/03 -
Price 0.72 0.82 0.68 1.03 1.27 1.24 1.42 -
P/RPS 0.77 0.86 0.62 0.91 1.10 0.98 1.07 -19.61%
P/EPS -3.71 -3.37 -2.83 -4.54 -6.06 -54.79 308.96 -
EY -26.98 -29.71 -35.38 -22.04 -16.51 -1.83 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 4.03 3.52 -
P/NAPS 0.54 0.57 0.46 0.67 0.77 0.73 0.80 -22.95%

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