[KONSORT] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
13-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 97.53%
YoY- 70.2%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 62,297 59,914 61,453 40,695 45,203 48,887 49,375 3.94%
PBT 6,613 5,421 3,914 -543 -2,336 716 2,470 17.81%
Tax -1,552 -1,518 -947 -270 -681 -460 -1,331 2.59%
NP 5,061 3,903 2,967 -813 -3,017 256 1,139 28.18%
-
NP to SH 5,046 3,824 2,671 -899 -3,017 256 1,139 28.12%
-
Tax Rate 23.47% 28.00% 24.20% - - 64.25% 53.89% -
Total Cost 57,236 56,011 58,486 41,508 48,220 48,631 48,236 2.88%
-
Net Worth 319,580 327,084 317,632 250,572 279,758 325,485 325,428 -0.30%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 319,580 327,084 317,632 250,572 279,758 325,485 325,428 -0.30%
NOSH 240,285 240,503 240,630 191,276 182,848 182,857 180,793 4.85%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.12% 6.51% 4.83% -2.00% -6.67% 0.52% 2.31% -
ROE 1.58% 1.17% 0.84% -0.36% -1.08% 0.08% 0.35% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.93 24.91 25.54 21.28 24.72 26.74 27.31 -0.85%
EPS 2.10 1.59 1.11 -0.47 -1.65 0.14 0.63 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.36 1.32 1.31 1.53 1.78 1.80 -4.91%
Adjusted Per Share Value based on latest NOSH - 191,276
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 24.71 23.77 24.38 16.14 17.93 19.39 19.58 3.95%
EPS 2.00 1.52 1.06 -0.36 -1.20 0.10 0.45 28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2676 1.2974 1.2599 0.9939 1.1097 1.291 1.2908 -0.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.21 1.25 0.46 0.63 1.15 1.17 0.00 -
P/RPS 4.67 5.02 1.80 2.96 4.65 4.38 0.00 -
P/EPS 57.62 78.62 41.44 -134.04 -69.70 835.71 0.00 -
EY 1.74 1.27 2.41 -0.75 -1.43 0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.35 0.48 0.75 0.66 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 03/05/07 27/04/06 13/05/05 30/04/04 30/05/03 21/05/02 -
Price 1.12 1.51 0.50 0.47 1.03 1.30 0.00 -
P/RPS 4.32 6.06 1.96 2.21 4.17 4.86 0.00 -
P/EPS 53.33 94.97 45.05 -100.00 -62.42 928.57 0.00 -
EY 1.87 1.05 2.22 -1.00 -1.60 0.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.11 0.38 0.36 0.67 0.73 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