[KONSORT] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 126.51%
YoY- -7.42%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 87,029 66,777 65,143 80,135 57,557 71,213 61,377 5.98%
PBT 7,256 11,493 13,234 16,440 11,987 11,822 11,697 -7.64%
Tax -2,219 -1,146 -2,058 -3,597 -2,891 -2,937 -3,303 -6.40%
NP 5,037 10,347 11,176 12,843 9,096 8,885 8,394 -8.15%
-
NP to SH 5,037 10,347 11,176 12,843 9,490 9,345 8,344 -8.06%
-
Tax Rate 30.58% 9.97% 15.55% 21.88% 24.12% 24.84% 28.24% -
Total Cost 81,992 56,430 53,967 67,292 48,461 62,328 52,983 7.54%
-
Net Worth 201,480 219,558 273,505 330,314 313,284 327,521 334,240 -8.08%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 5,774 6,928 - - -
Div Payout % - - - 44.96% 73.01% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 201,480 219,558 273,505 330,314 313,284 327,521 334,240 -8.08%
NOSH 251,850 252,365 235,780 230,989 228,674 240,824 240,461 0.77%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.79% 15.49% 17.16% 16.03% 15.80% 12.48% 13.68% -
ROE 2.50% 4.71% 4.09% 3.89% 3.03% 2.85% 2.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.56 26.46 27.63 34.69 25.17 29.57 25.52 5.17%
EPS 2.00 4.10 4.74 5.56 4.15 3.92 3.47 -8.76%
DPS 0.00 0.00 0.00 2.50 3.03 0.00 0.00 -
NAPS 0.80 0.87 1.16 1.43 1.37 1.36 1.39 -8.78%
Adjusted Per Share Value based on latest NOSH - 252,365
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.52 26.49 25.84 31.79 22.83 28.25 24.35 5.98%
EPS 2.00 4.10 4.43 5.09 3.76 3.71 3.31 -8.04%
DPS 0.00 0.00 0.00 2.29 2.75 0.00 0.00 -
NAPS 0.7992 0.8709 1.0849 1.3102 1.2426 1.2991 1.3258 -8.08%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.995 0.96 1.28 1.30 1.11 1.00 1.54 -
P/RPS 2.88 3.63 4.63 3.75 4.41 3.38 6.03 -11.57%
P/EPS 49.75 23.41 27.00 23.38 26.75 25.77 44.38 1.92%
EY 2.01 4.27 3.70 4.28 3.74 3.88 2.25 -1.86%
DY 0.00 0.00 0.00 1.92 2.73 0.00 0.00 -
P/NAPS 1.24 1.10 1.10 0.91 0.81 0.74 1.11 1.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 16/08/11 18/08/10 12/08/09 13/08/08 28/08/07 -
Price 1.17 1.02 1.14 1.39 1.54 1.09 2.29 -
P/RPS 3.39 3.85 4.13 4.01 6.12 3.69 8.97 -14.95%
P/EPS 58.50 24.88 24.05 25.00 37.11 28.09 65.99 -1.98%
EY 1.71 4.02 4.16 4.00 2.69 3.56 1.52 1.98%
DY 0.00 0.00 0.00 1.80 1.97 0.00 0.00 -
P/NAPS 1.46 1.17 0.98 0.97 1.12 0.80 1.65 -2.01%

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