[KONSORT] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
16-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 26.43%
YoY- -33.66%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 211,284 188,216 210,958 207,076 250,412 254,430 230,518 0.09%
PBT 986 -12,620 -880 11,496 14,808 19,422 46,112 4.17%
Tax -1,304 -3,788 -3,802 -5,736 -6,126 -6,300 -1,114 -0.16%
NP -318 -16,408 -4,682 5,760 8,682 13,122 44,998 -
-
NP to SH -880 -16,408 -4,682 5,760 8,682 13,122 44,998 -
-
Tax Rate 132.25% - - 49.90% 41.37% 32.44% 2.42% -
Total Cost 211,602 204,624 215,640 201,316 241,730 241,308 185,520 -0.13%
-
Net Worth 200,000 271,631 323,716 322,632 307,487 262,440 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 200,000 271,631 323,716 322,632 307,487 262,440 0 -100.00%
NOSH 200,000 183,534 182,890 182,278 180,874 164,025 173,069 -0.15%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -0.15% -8.72% -2.22% 2.78% 3.47% 5.16% 19.52% -
ROE -0.44% -6.04% -1.45% 1.79% 2.82% 5.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 105.64 102.55 115.35 113.60 138.44 155.12 133.19 0.24%
EPS -0.94 -8.94 -2.56 3.16 4.80 8.00 26.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.77 1.77 1.70 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 181,354
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 83.81 74.66 83.68 82.14 99.33 100.92 91.44 0.09%
EPS -0.35 -6.51 -1.86 2.28 3.44 5.20 17.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7933 1.0774 1.284 1.2797 1.2197 1.041 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.49 0.79 1.34 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.77 1.16 0.00 0.00 0.00 0.00 -100.00%
P/EPS -111.36 -8.84 -52.34 0.00 0.00 0.00 0.00 -100.00%
EY -0.90 -11.32 -1.91 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 27/08/04 27/08/03 16/09/02 27/08/01 25/08/00 - -
Price 0.50 0.68 1.42 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.66 1.23 0.00 0.00 0.00 0.00 -100.00%
P/EPS -113.64 -7.61 -55.47 0.00 0.00 0.00 0.00 -100.00%
EY -0.88 -13.15 -1.80 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.80 0.00 0.00 0.00 0.00 -100.00%

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