[KONSORT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -35.96%
YoY- -250.45%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 242,580 253,756 211,284 188,216 210,958 207,076 250,412 -0.52%
PBT 34,236 27,108 986 -12,620 -880 11,496 14,808 14.98%
Tax -9,644 -7,860 -1,304 -3,788 -3,802 -5,736 -6,126 7.85%
NP 24,592 19,248 -318 -16,408 -4,682 5,760 8,682 18.94%
-
NP to SH 24,334 18,712 -880 -16,408 -4,682 5,760 8,682 18.73%
-
Tax Rate 28.17% 29.00% 132.25% - - 49.90% 41.37% -
Total Cost 217,988 234,508 211,602 204,624 215,640 201,316 241,730 -1.70%
-
Net Worth 334,893 324,694 200,000 271,631 323,716 322,632 307,487 1.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 334,893 324,694 200,000 271,631 323,716 322,632 307,487 1.43%
NOSH 240,930 240,514 200,000 183,534 182,890 182,278 180,874 4.89%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.14% 7.59% -0.15% -8.72% -2.22% 2.78% 3.47% -
ROE 7.27% 5.76% -0.44% -6.04% -1.45% 1.79% 2.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 100.68 105.51 105.64 102.55 115.35 113.60 138.44 -5.16%
EPS 10.10 7.78 -0.94 -8.94 -2.56 3.16 4.80 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.00 1.48 1.77 1.77 1.70 -3.29%
Adjusted Per Share Value based on latest NOSH - 183,286
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 96.22 100.65 83.81 74.66 83.68 82.14 99.33 -0.52%
EPS 9.65 7.42 -0.35 -6.51 -1.86 2.28 3.44 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3284 1.2879 0.7933 1.0774 1.284 1.2797 1.2197 1.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.54 0.78 0.49 0.79 1.34 0.00 0.00 -
P/RPS 1.53 0.74 0.46 0.77 1.16 0.00 0.00 -
P/EPS 15.25 10.03 -111.36 -8.84 -52.34 0.00 0.00 -
EY 6.56 9.97 -0.90 -11.32 -1.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.58 0.49 0.53 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 22/08/05 27/08/04 27/08/03 16/09/02 27/08/01 -
Price 2.29 0.94 0.50 0.68 1.42 0.00 0.00 -
P/RPS 2.27 0.89 0.47 0.66 1.23 0.00 0.00 -
P/EPS 22.67 12.08 -113.64 -7.61 -55.47 0.00 0.00 -
EY 4.41 8.28 -0.88 -13.15 -1.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.70 0.50 0.46 0.80 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