[KONSORT] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -62.86%
YoY- 116.89%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 60,674 69,811 63,005 77,189 61,347 70,690 65,763 -1.33%
PBT -5,139 3,536 5,428 -22,788 8,994 7,811 10,342 -
Tax -357 -640 -1,277 -1,785 -2,347 -2,005 -2,426 -27.31%
NP -5,496 2,896 4,151 -24,573 6,647 5,806 7,916 -
-
NP to SH -5,496 2,896 4,151 -24,573 7,084 6,008 7,911 -
-
Tax Rate - 18.10% 23.53% - 26.10% 25.67% 23.46% -
Total Cost 66,170 66,915 58,854 101,762 54,700 64,884 57,847 2.26%
-
Net Worth 194,124 221,606 276,013 306,581 316,616 313,060 334,233 -8.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 194,124 221,606 276,013 306,581 316,616 313,060 334,233 -8.65%
NOSH 252,110 251,826 235,909 232,258 227,781 230,191 240,455 0.79%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -9.06% 4.15% 6.59% -31.83% 10.84% 8.21% 12.04% -
ROE -2.83% 1.31% 1.50% -8.02% 2.24% 1.92% 2.37% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.07 27.72 26.71 33.23 26.93 30.71 27.35 -2.10%
EPS -2.18 1.15 1.76 -10.58 3.11 2.59 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.88 1.17 1.32 1.39 1.36 1.39 -9.36%
Adjusted Per Share Value based on latest NOSH - 235,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.07 27.69 24.99 30.62 24.33 28.04 26.09 -1.33%
EPS -2.18 1.15 1.65 -9.75 2.81 2.38 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.879 1.0948 1.2161 1.2559 1.2418 1.3257 -8.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.33 0.98 1.19 1.43 1.37 1.01 1.71 -
P/RPS 5.53 3.54 4.46 4.30 5.09 3.29 6.25 -2.01%
P/EPS -61.01 85.22 67.63 -13.52 44.05 38.70 51.98 -
EY -1.64 1.17 1.48 -7.40 2.27 2.58 1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.11 1.02 1.08 0.99 0.74 1.23 5.84%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 19/11/12 29/11/11 30/11/10 11/11/09 13/11/08 14/11/07 -
Price 1.50 1.02 1.45 1.45 1.23 0.82 1.47 -
P/RPS 6.23 3.68 5.43 4.36 4.57 2.67 5.37 2.50%
P/EPS -68.81 88.70 82.41 -13.71 39.55 31.42 44.68 -
EY -1.45 1.13 1.21 -7.30 2.53 3.18 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.16 1.24 1.10 0.88 0.60 1.06 10.68%

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