[KONSORT] YoY Cumulative 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- 206.68%
YoY- -0.37%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 132,325 165,350 175,155 192,851 194,003 176,462 0.30%
PBT -9,157 -1,213 9,138 17,362 18,176 31,290 -
Tax -2,985 -3,910 -4,090 -4,049 -4,814 -4,593 0.45%
NP -12,142 -5,123 5,048 13,313 13,362 26,697 -
-
NP to SH -12,142 -5,123 5,048 13,313 13,362 26,697 -
-
Tax Rate - - 44.76% 23.32% 26.49% 14.68% -
Total Cost 144,467 170,473 170,107 179,538 180,641 149,765 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 - - 9,111 - - - -
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 -4.55% -1.64% 1.56% 4.21% 4.29% 9.83% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 71.38 90.70 96.11 106.62 101.63 101.96 0.37%
EPS -6.55 -2.81 2.77 7.36 7.00 0.00 -100.00%
DPS 0.00 0.00 5.00 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 52.49 65.59 69.48 76.49 76.95 69.99 0.30%
EPS -4.82 -2.03 2.00 5.28 5.30 10.59 -
DPS 0.00 0.00 3.61 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 0.91 1.44 0.00 0.00 0.00 0.00 -100.00%
P/EPS -9.92 -46.62 0.00 0.00 0.00 0.00 -100.00%
EY -10.08 -2.15 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 1.15 1.37 0.00 0.00 0.00 0.00 -100.00%
P/EPS -12.52 -44.13 0.00 0.00 0.00 0.00 -100.00%
EY -7.99 -2.27 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