[KONSORT] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1114.84%
YoY- -249.22%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 65,425 64,947 48,905 56,592 54,163 63,222 66,760 -0.33%
PBT 9,640 952 -3,974 -1,157 3,278 2,737 6,203 7.62%
Tax -2,983 -298 -1,213 -1,441 -1,537 -2,174 -2,316 4.30%
NP 6,657 654 -5,187 -2,598 1,741 563 3,887 9.37%
-
NP to SH 6,685 459 -5,187 -2,598 1,741 563 3,887 9.45%
-
Tax Rate 30.94% 31.30% - - 46.89% 79.43% 37.34% -
Total Cost 58,768 64,293 54,092 59,190 52,422 62,659 62,873 -1.11%
-
Net Worth 324,631 199,565 271,263 321,570 320,996 308,741 311,040 0.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 324,631 199,565 271,263 321,570 320,996 308,741 311,040 0.71%
NOSH 240,467 199,565 183,286 181,678 181,354 181,612 194,400 3.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.18% 1.01% -10.61% -4.59% 3.21% 0.89% 5.82% -
ROE 2.06% 0.23% -1.91% -0.81% 0.54% 0.18% 1.25% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.21 32.54 26.68 31.15 29.87 34.81 34.34 -3.80%
EPS 2.78 -0.47 -2.83 -1.43 0.96 0.31 2.00 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.00 1.48 1.77 1.77 1.70 1.60 -2.79%
Adjusted Per Share Value based on latest NOSH - 181,678
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.95 25.76 19.40 22.45 21.48 25.08 26.48 -0.33%
EPS 2.65 0.18 -2.06 -1.03 0.69 0.22 1.54 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2877 0.7916 1.076 1.2755 1.2732 1.2246 1.2337 0.71%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.78 0.49 0.79 1.34 0.00 0.00 0.00 -
P/RPS 2.87 1.51 2.96 4.30 0.00 0.00 0.00 -
P/EPS 28.06 213.04 -27.92 -93.71 0.00 0.00 0.00 -
EY 3.56 0.47 -3.58 -1.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.53 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 22/08/05 27/08/04 27/08/03 16/09/02 27/08/01 25/08/00 -
Price 0.94 0.50 0.68 1.42 0.00 0.00 0.00 -
P/RPS 3.45 1.54 2.55 4.56 0.00 0.00 0.00 -
P/EPS 33.81 217.39 -24.03 -99.30 0.00 0.00 0.00 -
EY 2.96 0.46 -4.16 -1.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.46 0.80 0.00 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