[KONSORT] YoY Cumulative 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- -48.0%
YoY- -137.01%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 187,053 191,296 169,512 132,325 165,350 175,155 192,851 -0.50%
PBT 27,459 20,785 2,055 -9,157 -1,213 9,138 17,362 7.93%
Tax -7,247 -6,516 -1,473 -2,985 -3,910 -4,090 -4,049 10.18%
NP 20,212 14,269 582 -12,142 -5,123 5,048 13,313 7.20%
-
NP to SH 20,078 14,152 541 -12,142 -5,123 5,048 13,313 7.08%
-
Tax Rate 26.39% 31.35% 71.68% - - 44.76% 23.32% -
Total Cost 166,841 177,027 168,930 144,467 170,473 170,107 179,538 -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 - - - - - 9,111 - -
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 6.00% 4.39% 0.18% -4.55% -1.64% 1.56% 4.21% -
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 77.70 79.48 75.20 71.38 90.70 96.11 106.62 -5.13%
EPS 8.34 5.88 0.24 -6.55 -2.81 2.77 7.36 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 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 74.19 75.88 67.24 52.49 65.59 69.48 76.49 -0.50%
EPS 7.96 5.61 0.21 -4.82 -2.03 2.00 5.28 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 3.61 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 2.20 0.94 0.63 0.91 1.44 0.00 0.00 -
P/EPS 20.50 12.76 195.83 -9.92 -46.62 0.00 0.00 -
EY 4.88 7.84 0.51 -10.08 -2.15 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 1.89 1.02 0.59 1.15 1.37 0.00 0.00 -
P/EPS 17.63 13.78 183.33 -12.52 -44.13 0.00 0.00 -
EY 5.67 7.26 0.55 -7.99 -2.27 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