[KONSORT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.09%
YoY- -77.52%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 245,812 162,780 180,812 195,548 197,500 247,936 241,820 0.27%
PBT 15,656 -2,172 -9,344 2,864 9,880 18,660 14,032 1.84%
Tax -3,788 -1,080 -2,724 -1,840 -5,324 -3,556 -3,336 2.13%
NP 11,868 -3,252 -12,068 1,024 4,556 15,104 10,696 1.74%
-
NP to SH 10,684 -3,596 -12,068 1,024 4,556 15,104 10,696 -0.01%
-
Tax Rate 24.20% - - 64.25% 53.89% 19.06% 23.77% -
Total Cost 233,944 166,032 192,880 194,524 192,944 232,832 231,124 0.20%
-
Net Worth 317,632 250,572 279,758 325,485 325,428 305,332 211,246 7.03%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 317,632 250,572 279,758 325,485 325,428 305,332 211,246 7.03%
NOSH 240,630 191,276 182,848 182,857 180,793 180,669 133,700 10.28%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.83% -2.00% -6.67% 0.52% 2.31% 6.09% 4.42% -
ROE 3.36% -1.44% -4.31% 0.31% 1.40% 4.95% 5.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 102.15 85.10 98.89 106.94 109.24 137.23 180.87 -9.07%
EPS 4.44 -1.88 -6.60 0.56 2.52 8.36 8.00 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.53 1.78 1.80 1.69 1.58 -2.95%
Adjusted Per Share Value based on latest NOSH - 182,857
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 97.50 64.57 71.72 77.56 78.34 98.34 95.92 0.27%
EPS 4.24 -1.43 -4.79 0.41 1.81 5.99 4.24 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2599 0.9939 1.1097 1.291 1.2908 1.2111 0.8379 7.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.46 0.63 1.15 1.17 0.00 0.00 0.00 -
P/RPS 0.45 0.74 1.16 1.09 0.00 0.00 0.00 -
P/EPS 10.36 -33.51 -17.42 208.93 0.00 0.00 0.00 -
EY 9.65 -2.98 -5.74 0.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.75 0.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/04/06 13/05/05 30/04/04 30/05/03 21/05/02 28/05/01 29/05/00 -
Price 0.50 0.47 1.03 1.30 0.00 0.00 0.00 -
P/RPS 0.49 0.55 1.04 1.22 0.00 0.00 0.00 -
P/EPS 11.26 -25.00 -15.61 232.14 0.00 0.00 0.00 -
EY 8.88 -4.00 -6.41 0.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.67 0.73 0.00 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