[KONSORT] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 75.53%
YoY- 94.64%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 267,020 242,580 253,756 211,284 188,216 210,958 207,076 4.32%
PBT 36,870 34,236 27,108 986 -12,620 -880 11,496 21.41%
Tax -8,978 -9,644 -7,860 -1,304 -3,788 -3,802 -5,736 7.74%
NP 27,892 24,592 19,248 -318 -16,408 -4,682 5,760 30.03%
-
NP to SH 28,782 24,334 18,712 -880 -16,408 -4,682 5,760 30.72%
-
Tax Rate 24.35% 28.17% 29.00% 132.25% - - 49.90% -
Total Cost 239,128 217,988 234,508 211,602 204,624 215,640 201,316 2.90%
-
Net Worth 327,286 334,893 324,694 200,000 271,631 323,716 322,632 0.23%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 327,286 334,893 324,694 200,000 271,631 323,716 322,632 0.23%
NOSH 240,652 240,930 240,514 200,000 183,534 182,890 182,278 4.73%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.45% 10.14% 7.59% -0.15% -8.72% -2.22% 2.78% -
ROE 8.79% 7.27% 5.76% -0.44% -6.04% -1.45% 1.79% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 110.96 100.68 105.51 105.64 102.55 115.35 113.60 -0.39%
EPS 11.96 10.10 7.78 -0.94 -8.94 -2.56 3.16 24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.39 1.35 1.00 1.48 1.77 1.77 -4.29%
Adjusted Per Share Value based on latest NOSH - 199,565
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 105.91 96.22 100.65 83.81 74.66 83.68 82.14 4.32%
EPS 11.42 9.65 7.42 -0.35 -6.51 -1.86 2.28 30.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2982 1.3284 1.2879 0.7933 1.0774 1.284 1.2797 0.23%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.00 1.54 0.78 0.49 0.79 1.34 0.00 -
P/RPS 0.90 1.53 0.74 0.46 0.77 1.16 0.00 -
P/EPS 8.36 15.25 10.03 -111.36 -8.84 -52.34 0.00 -
EY 11.96 6.56 9.97 -0.90 -11.32 -1.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.11 0.58 0.49 0.53 0.76 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 13/08/08 28/08/07 28/08/06 22/08/05 27/08/04 27/08/03 16/09/02 -
Price 1.09 2.29 0.94 0.50 0.68 1.42 0.00 -
P/RPS 0.98 2.27 0.89 0.47 0.66 1.23 0.00 -
P/EPS 9.11 22.67 12.08 -113.64 -7.61 -55.47 0.00 -
EY 10.97 4.41 8.28 -0.88 -13.15 -1.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.65 0.70 0.50 0.46 0.80 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