[KONSORT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.91%
YoY- -96.06%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 70,051 64,309 70,156 71,692 52,101 62,297 59,914 2.63%
PBT 330 6,078 14,576 13,337 6,692 6,613 5,421 -37.25%
Tax -150 -1,510 -3,644 -3,393 -1,522 -1,552 -1,518 -31.98%
NP 180 4,568 10,932 9,944 5,170 5,061 3,903 -40.08%
-
NP to SH 180 4,568 10,932 10,092 5,360 5,046 3,824 -39.88%
-
Tax Rate 45.45% 24.84% 25.00% 25.44% 22.74% 23.47% 28.00% -
Total Cost 69,871 59,741 59,224 61,748 46,931 57,236 56,011 3.75%
-
Net Worth 200,571 209,471 264,445 331,759 308,251 319,580 327,084 -7.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 200,571 209,471 264,445 331,759 308,251 319,580 327,084 -7.82%
NOSH 257,142 252,375 236,112 232,000 233,524 240,285 240,503 1.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.26% 7.10% 15.58% 13.87% 9.92% 8.12% 6.51% -
ROE 0.09% 2.18% 4.13% 3.04% 1.74% 1.58% 1.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.24 25.48 29.71 30.90 22.31 25.93 24.91 1.50%
EPS 0.07 1.81 4.63 4.35 2.29 2.10 1.59 -40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.83 1.12 1.43 1.32 1.33 1.36 -8.84%
Adjusted Per Share Value based on latest NOSH - 257,142
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.79 25.51 27.83 28.44 20.67 24.71 23.77 2.63%
EPS 0.07 1.81 4.34 4.00 2.13 2.00 1.52 -40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.8309 1.0489 1.3159 1.2227 1.2676 1.2974 -7.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.945 1.45 1.33 1.36 0.76 1.21 1.25 -
P/RPS 3.47 5.69 4.48 4.40 3.41 4.67 5.02 -5.96%
P/EPS 1,350.00 80.11 28.73 31.26 33.11 57.62 78.62 60.55%
EY 0.07 1.25 3.48 3.20 3.02 1.74 1.27 -38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.75 1.19 0.95 0.58 0.91 0.92 4.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 16/05/12 24/05/11 21/04/10 25/05/09 26/05/08 03/05/07 -
Price 1.03 1.45 1.36 1.37 0.90 1.12 1.51 -
P/RPS 3.78 5.69 4.58 4.43 4.03 4.32 6.06 -7.55%
P/EPS 1,471.43 80.11 29.37 31.49 39.21 53.33 94.97 57.82%
EY 0.07 1.25 3.40 3.18 2.55 1.87 1.05 -36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.75 1.21 0.96 0.68 0.84 1.11 2.92%

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