[KONSORT] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 104.45%
YoY- -0.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 176,433 220,466 233,540 257,134 258,670 235,282 0.30%
PBT -12,209 -1,617 12,184 23,149 24,234 41,720 -
Tax -3,980 -5,213 -5,453 -5,398 -6,418 -6,124 0.45%
NP -16,189 -6,830 6,730 17,750 17,816 35,596 -
-
NP to SH -16,189 -6,830 6,730 17,750 17,816 35,596 -
-
Tax Rate - - 44.76% 23.32% 26.48% 14.68% -
Total Cost 192,622 227,297 226,809 239,384 240,854 199,686 0.03%
-
Net Worth 266,938 311,755 324,384 316,545 311,143 271,718 0.01%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 12,149 - - - -
Div Payout % - - 180.51% - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 266,938 311,755 324,384 316,545 311,143 271,718 0.01%
NOSH 185,374 182,313 182,238 180,883 190,885 173,069 -0.07%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -9.18% -3.10% 2.88% 6.90% 6.89% 15.13% -
ROE -6.06% -2.19% 2.07% 5.61% 5.73% 13.10% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.18 120.93 128.15 142.16 135.51 135.95 0.37%
EPS -8.73 -3.75 3.69 9.81 9.33 0.00 -100.00%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.44 1.71 1.78 1.75 1.63 1.57 0.09%
Adjusted Per Share Value based on latest NOSH - 180,887
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 69.98 87.45 92.63 101.99 102.60 93.33 0.30%
EPS -6.42 -2.71 2.67 7.04 7.07 14.12 -
DPS 0.00 0.00 4.82 0.00 0.00 0.00 -
NAPS 1.0588 1.2366 1.2867 1.2556 1.2342 1.0778 0.01%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 - - - - -
Price 0.65 1.31 0.00 0.00 0.00 0.00 -
P/RPS 0.68 1.08 0.00 0.00 0.00 0.00 -100.00%
P/EPS -7.44 -34.96 0.00 0.00 0.00 0.00 -100.00%
EY -13.44 -2.86 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/11/04 18/11/03 25/11/02 30/11/01 27/11/00 30/11/99 -
Price 0.82 1.24 0.00 0.00 0.00 0.00 -
P/RPS 0.86 1.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS -9.39 -33.10 0.00 0.00 0.00 0.00 -100.00%
EY -10.65 -3.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 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