[KONSORT] YoY Cumulative 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- 51.06%
YoY- 94.64%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 133,510 121,290 126,878 105,642 94,108 105,479 103,538 4.32%
PBT 18,435 17,118 13,554 493 -6,310 -440 5,748 21.41%
Tax -4,489 -4,822 -3,930 -652 -1,894 -1,901 -2,868 7.74%
NP 13,946 12,296 9,624 -159 -8,204 -2,341 2,880 30.03%
-
NP to SH 14,391 12,167 9,356 -440 -8,204 -2,341 2,880 30.72%
-
Tax Rate 24.35% 28.17% 29.00% 132.25% - - 49.90% -
Total Cost 119,564 108,994 117,254 105,801 102,312 107,820 100,658 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 4.40% 3.63% 2.88% -0.22% -3.02% -0.72% 0.89% -
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 55.48 50.34 52.75 52.82 51.28 57.67 56.80 -0.39%
EPS 5.98 5.05 3.89 -0.47 -4.47 -1.28 1.58 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 52.96 48.11 50.33 41.90 37.33 41.84 41.07 4.32%
EPS 5.71 4.83 3.71 -0.17 -3.25 -0.93 1.14 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 1.80 3.06 1.48 0.93 1.54 2.32 0.00 -
P/EPS 16.72 30.50 20.05 -222.73 -17.67 -104.69 0.00 -
EY 5.98 3.28 4.99 -0.45 -5.66 -0.96 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 1.96 4.55 1.78 0.95 1.33 2.46 0.00 -
P/EPS 18.23 45.35 24.16 -227.27 -15.21 -110.94 0.00 -
EY 5.49 2.21 4.14 -0.44 -6.57 -0.90 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