[KONSORT] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.08%
YoY- -41.55%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 65,763 64,418 63,870 38,217 59,871 71,617 67,645 -0.46%
PBT 10,342 7,231 1,562 -2,847 -773 3,390 9,958 0.63%
Tax -2,426 -2,586 -821 -1,091 -2,009 -1,222 -986 16.18%
NP 7,916 4,645 741 -3,938 -2,782 2,168 8,972 -2.06%
-
NP to SH 7,911 4,796 981 -3,938 -2,782 2,168 8,972 -2.07%
-
Tax Rate 23.46% 35.76% 52.56% - - 36.05% 9.90% -
Total Cost 57,847 59,773 63,129 42,155 62,653 69,449 58,673 -0.23%
-
Net Worth 334,233 322,946 311,048 267,486 310,929 324,289 316,552 0.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 334,233 322,946 311,048 267,486 310,929 324,289 316,552 0.90%
NOSH 240,455 241,005 239,268 185,754 181,830 182,184 180,887 4.85%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.04% 7.21% 1.16% -10.30% -4.65% 3.03% 13.26% -
ROE 2.37% 1.49% 0.32% -1.47% -0.89% 0.67% 2.83% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.35 26.73 26.69 20.57 32.93 39.31 37.40 -5.07%
EPS 3.29 1.99 0.41 -2.12 -1.53 1.19 4.96 -6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.30 1.44 1.71 1.78 1.75 -3.76%
Adjusted Per Share Value based on latest NOSH - 185,754
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.09 25.55 25.33 15.16 23.75 28.41 26.83 -0.46%
EPS 3.14 1.90 0.39 -1.56 -1.10 0.86 3.56 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3257 1.281 1.2338 1.061 1.2333 1.2863 1.2556 0.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.71 0.75 0.47 0.65 1.31 0.00 0.00 -
P/RPS 6.25 2.81 1.76 3.16 3.98 0.00 0.00 -
P/EPS 51.98 37.69 114.63 -30.66 -85.62 0.00 0.00 -
EY 1.92 2.65 0.87 -3.26 -1.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.56 0.36 0.45 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 20/11/06 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 -
Price 1.47 0.81 0.44 0.82 1.24 0.00 0.00 -
P/RPS 5.37 3.03 1.65 3.99 3.77 0.00 0.00 -
P/EPS 44.68 40.70 107.32 -38.68 -81.05 0.00 0.00 -
EY 2.24 2.46 0.93 -2.59 -1.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.60 0.34 0.57 0.73 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