[KONSORT] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -13.54%
YoY- -37.77%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 43,703 45,667 63,724 46,432 53,435 62,840 0 -100.00%
PBT -33,274 -33,690 4,107 6,865 9,508 12,982 0 -100.00%
Tax 9,013 581 -3,098 892 2,958 1,597 0 -100.00%
NP -24,261 -33,109 1,009 7,757 12,466 14,579 0 -100.00%
-
NP to SH -24,261 -33,109 1,009 7,757 12,466 14,579 0 -100.00%
-
Tax Rate - - 75.43% -12.99% -31.11% -12.30% - -
Total Cost 67,964 78,776 62,715 38,675 40,969 48,261 0 -100.00%
-
Net Worth 251,098 302,717 326,549 323,660 290,763 313,448 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - 9,172 - - - - -
Div Payout % - - 909.09% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 251,098 302,717 326,549 323,660 290,763 313,448 0 -100.00%
NOSH 187,387 182,359 183,454 180,815 171,037 182,237 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -55.51% -72.50% 1.58% 16.71% 23.33% 23.20% 0.00% -
ROE -9.66% -10.94% 0.31% 2.40% 4.29% 4.65% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 23.32 25.04 34.74 25.68 31.24 34.48 0.00 -100.00%
EPS -12.72 -18.11 0.55 4.29 6.94 8.00 0.00 -100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.66 1.78 1.79 1.70 1.72 1.43 0.06%
Adjusted Per Share Value based on latest NOSH - 180,815
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 17.33 18.11 25.28 18.42 21.20 24.93 0.00 -100.00%
EPS -9.62 -13.13 0.40 3.08 4.94 5.78 0.00 -100.00%
DPS 0.00 0.00 3.64 0.00 0.00 0.00 0.00 -
NAPS 0.996 1.2007 1.2953 1.2838 1.1533 1.2433 1.43 0.38%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 0.75 1.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.22 4.79 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -5.79 -6.61 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -17.26 -15.13 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 27/02/04 24/02/03 26/02/02 26/02/01 25/03/00 - -
Price 0.72 1.27 1.33 0.00 0.00 0.00 0.00 -
P/RPS 3.09 5.07 3.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS -5.56 -6.99 241.82 0.00 0.00 0.00 0.00 -100.00%
EY -17.98 -14.30 0.41 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.77 0.75 0.00 0.00 0.00 0.00 -100.00%

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