[KONSORT] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -79.09%
YoY- 31.96%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 70,156 71,692 52,101 62,297 59,914 61,453 40,695 9.49%
PBT 14,576 13,337 6,692 6,613 5,421 3,914 -543 -
Tax -3,644 -3,393 -1,522 -1,552 -1,518 -947 -270 54.27%
NP 10,932 9,944 5,170 5,061 3,903 2,967 -813 -
-
NP to SH 10,932 10,092 5,360 5,046 3,824 2,671 -899 -
-
Tax Rate 25.00% 25.44% 22.74% 23.47% 28.00% 24.20% - -
Total Cost 59,224 61,748 46,931 57,236 56,011 58,486 41,508 6.10%
-
Net Worth 264,445 331,759 308,251 319,580 327,084 317,632 250,572 0.90%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 264,445 331,759 308,251 319,580 327,084 317,632 250,572 0.90%
NOSH 236,112 232,000 233,524 240,285 240,503 240,630 191,276 3.57%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.58% 13.87% 9.92% 8.12% 6.51% 4.83% -2.00% -
ROE 4.13% 3.04% 1.74% 1.58% 1.17% 0.84% -0.36% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.71 30.90 22.31 25.93 24.91 25.54 21.28 5.71%
EPS 4.63 4.35 2.29 2.10 1.59 1.11 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.43 1.32 1.33 1.36 1.32 1.31 -2.57%
Adjusted Per Share Value based on latest NOSH - 240,285
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.83 28.44 20.67 24.71 23.77 24.38 16.14 9.50%
EPS 4.34 4.00 2.13 2.00 1.52 1.06 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0489 1.3159 1.2227 1.2676 1.2974 1.2599 0.9939 0.90%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.33 1.36 0.76 1.21 1.25 0.46 0.63 -
P/RPS 4.48 4.40 3.41 4.67 5.02 1.80 2.96 7.14%
P/EPS 28.73 31.26 33.11 57.62 78.62 41.44 -134.04 -
EY 3.48 3.20 3.02 1.74 1.27 2.41 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 0.58 0.91 0.92 0.35 0.48 16.32%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 21/04/10 25/05/09 26/05/08 03/05/07 27/04/06 13/05/05 -
Price 1.36 1.37 0.90 1.12 1.51 0.50 0.47 -
P/RPS 4.58 4.43 4.03 4.32 6.06 1.96 2.21 12.90%
P/EPS 29.37 31.49 39.21 53.33 94.97 45.05 -100.00 -
EY 3.40 3.18 2.55 1.87 1.05 2.22 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.96 0.68 0.84 1.11 0.38 0.36 22.37%

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