[KONSORT] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 55.83%
YoY- 397.11%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 52,101 62,297 59,914 61,453 40,695 45,203 48,887 1.06%
PBT 6,692 6,613 5,421 3,914 -543 -2,336 716 45.08%
Tax -1,522 -1,552 -1,518 -947 -270 -681 -460 22.04%
NP 5,170 5,061 3,903 2,967 -813 -3,017 256 64.94%
-
NP to SH 5,360 5,046 3,824 2,671 -899 -3,017 256 65.94%
-
Tax Rate 22.74% 23.47% 28.00% 24.20% - - 64.25% -
Total Cost 46,931 57,236 56,011 58,486 41,508 48,220 48,631 -0.59%
-
Net Worth 308,251 319,580 327,084 317,632 250,572 279,758 325,485 -0.90%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 308,251 319,580 327,084 317,632 250,572 279,758 325,485 -0.90%
NOSH 233,524 240,285 240,503 240,630 191,276 182,848 182,857 4.15%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.92% 8.12% 6.51% 4.83% -2.00% -6.67% 0.52% -
ROE 1.74% 1.58% 1.17% 0.84% -0.36% -1.08% 0.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 22.31 25.93 24.91 25.54 21.28 24.72 26.74 -2.97%
EPS 2.29 2.10 1.59 1.11 -0.47 -1.65 0.14 59.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.36 1.32 1.31 1.53 1.78 -4.85%
Adjusted Per Share Value based on latest NOSH - 240,630
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 20.67 24.71 23.77 24.38 16.14 17.93 19.39 1.07%
EPS 2.13 2.00 1.52 1.06 -0.36 -1.20 0.10 66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2227 1.2676 1.2974 1.2599 0.9939 1.1097 1.291 -0.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.76 1.21 1.25 0.46 0.63 1.15 1.17 -
P/RPS 3.41 4.67 5.02 1.80 2.96 4.65 4.38 -4.08%
P/EPS 33.11 57.62 78.62 41.44 -134.04 -69.70 835.71 -41.58%
EY 3.02 1.74 1.27 2.41 -0.75 -1.43 0.12 71.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.91 0.92 0.35 0.48 0.75 0.66 -2.12%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 26/05/08 03/05/07 27/04/06 13/05/05 30/04/04 30/05/03 -
Price 0.90 1.12 1.51 0.50 0.47 1.03 1.30 -
P/RPS 4.03 4.32 6.06 1.96 2.21 4.17 4.86 -3.07%
P/EPS 39.21 53.33 94.97 45.05 -100.00 -62.42 928.57 -40.96%
EY 2.55 1.87 1.05 2.22 -1.00 -1.60 0.11 68.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 1.11 0.38 0.36 0.67 0.73 -1.17%

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