[KONSORT] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.33%
YoY- -137.01%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 249,404 255,061 226,016 176,433 220,466 233,540 257,134 -0.50%
PBT 36,612 27,713 2,740 -12,209 -1,617 12,184 23,149 7.93%
Tax -9,662 -8,688 -1,964 -3,980 -5,213 -5,453 -5,398 10.18%
NP 26,949 19,025 776 -16,189 -6,830 6,730 17,750 7.20%
-
NP to SH 26,770 18,869 721 -16,189 -6,830 6,730 17,750 7.08%
-
Tax Rate 26.39% 31.35% 71.68% - - 44.76% 23.32% -
Total Cost 222,454 236,036 225,240 192,622 227,297 226,809 239,384 -1.21%
-
Net Worth 334,633 322,511 293,041 266,938 311,755 324,384 316,545 0.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 12,149 - -
Div Payout % - - - - - 180.51% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 334,633 322,511 293,041 266,938 311,755 324,384 316,545 0.93%
NOSH 240,743 240,680 225,416 185,374 182,313 182,238 180,883 4.87%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.81% 7.46% 0.34% -9.18% -3.10% 2.88% 6.90% -
ROE 8.00% 5.85% 0.25% -6.06% -2.19% 2.07% 5.61% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 103.60 105.98 100.27 95.18 120.93 128.15 142.16 -5.13%
EPS 11.12 7.84 0.32 -8.73 -3.75 3.69 9.81 2.11%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 1.39 1.34 1.30 1.44 1.71 1.78 1.75 -3.76%
Adjusted Per Share Value based on latest NOSH - 185,754
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 98.93 101.17 89.65 69.98 87.45 92.63 101.99 -0.50%
EPS 10.62 7.48 0.29 -6.42 -2.71 2.67 7.04 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 4.82 0.00 -
NAPS 1.3273 1.2792 1.1624 1.0588 1.2366 1.2867 1.2556 0.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.71 0.75 0.47 0.65 1.31 0.00 0.00 -
P/RPS 1.65 0.71 0.47 0.68 1.08 0.00 0.00 -
P/EPS 15.38 9.57 146.88 -7.44 -34.96 0.00 0.00 -
EY 6.50 10.45 0.68 -13.44 -2.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.56 0.36 0.45 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 20/11/06 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 -
Price 1.47 0.81 0.44 0.82 1.24 0.00 0.00 -
P/RPS 1.42 0.76 0.44 0.86 1.03 0.00 0.00 -
P/EPS 13.22 10.33 137.50 -9.39 -33.10 0.00 0.00 -
EY 7.56 9.68 0.73 -10.65 -3.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.60 0.34 0.57 0.73 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