[KONSORT] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -459.71%
YoY- -731.2%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 253,092 237,320 176,028 211,017 238,879 239,283 247,438 0.37%
PBT 22,190 5,395 -42,431 -34,903 13,245 24,225 27,684 -3.61%
Tax -6,695 -3,359 6,028 -3,329 -7,188 -3,157 -1,856 23.82%
NP 15,495 2,036 -36,403 -38,232 6,057 21,068 25,828 -8.15%
-
NP to SH 14,634 1,714 -36,403 -38,232 6,057 21,068 25,828 -9.03%
-
Tax Rate 30.17% 62.26% - - 54.27% 13.03% 6.70% -
Total Cost 237,597 235,284 212,431 249,249 232,822 218,215 221,610 1.16%
-
Net Worth 322,764 297,266 256,714 280,808 324,742 323,983 306,510 0.86%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,226 - - - 9,121 - - -
Div Payout % 49.38% - - - 150.60% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 322,764 297,266 256,714 280,808 324,742 323,983 306,510 0.86%
NOSH 240,868 228,666 187,383 182,343 182,439 180,996 180,300 4.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.12% 0.86% -20.68% -18.12% 2.54% 8.80% 10.44% -
ROE 4.53% 0.58% -14.18% -13.61% 1.87% 6.50% 8.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 105.07 103.78 93.94 115.73 130.94 132.20 137.24 -4.35%
EPS 6.08 0.71 -19.39 -20.91 3.32 11.64 14.40 -13.37%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.34 1.30 1.37 1.54 1.78 1.79 1.70 -3.88%
Adjusted Per Share Value based on latest NOSH - 182,359
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 100.39 94.13 69.82 83.70 94.75 94.91 98.15 0.37%
EPS 5.80 0.68 -14.44 -15.16 2.40 8.36 10.24 -9.03%
DPS 2.87 0.00 0.00 0.00 3.62 0.00 0.00 -
NAPS 1.2803 1.1791 1.0183 1.1138 1.2881 1.2851 1.2158 0.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.92 0.41 0.75 1.20 0.00 0.00 0.00 -
P/RPS 0.88 0.40 0.80 1.04 0.00 0.00 0.00 -
P/EPS 15.14 54.70 -3.86 -5.72 0.00 0.00 0.00 -
EY 6.60 1.83 -25.90 -17.47 0.00 0.00 0.00 -
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.32 0.55 0.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 24/02/03 26/02/02 26/02/01 -
Price 1.07 0.48 0.72 1.27 1.33 0.00 0.00 -
P/RPS 1.02 0.46 0.77 1.10 1.02 0.00 0.00 -
P/EPS 17.61 64.04 -3.71 -6.06 40.06 0.00 0.00 -
EY 5.68 1.56 -26.98 -16.51 2.50 0.00 0.00 -
DY 2.80 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.80 0.37 0.53 0.82 0.75 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