[KONSORT] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 19.57%
YoY- 104.83%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 56,168 65,790 53,502 67,808 43,703 45,667 63,724 -2.07%
PBT 2,415 4,852 1,405 3,340 -33,274 -33,690 4,107 -8.46%
Tax -848 -685 -179 -1,886 9,013 581 -3,098 -19.40%
NP 1,567 4,167 1,226 1,454 -24,261 -33,109 1,009 7.60%
-
NP to SH 1,789 4,054 482 1,173 -24,261 -33,109 1,009 10.00%
-
Tax Rate 35.11% 14.12% 12.74% 56.47% - - 75.43% -
Total Cost 54,601 61,623 52,276 66,354 67,964 78,776 62,715 -2.28%
-
Net Worth 226,379 240,786 242,499 230,196 251,098 302,717 326,549 -5.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,055 48,157 7,274 - - - 9,172 -0.21%
Div Payout % 506.16% 1,187.90% 1,509.34% - - - 909.09% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 226,379 240,786 242,499 230,196 251,098 302,717 326,549 -5.91%
NOSH 226,379 240,786 242,499 230,196 187,387 182,359 183,454 3.56%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.79% 6.33% 2.29% 2.14% -55.51% -72.50% 1.58% -
ROE 0.79% 1.68% 0.20% 0.51% -9.66% -10.94% 0.31% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.81 27.32 22.06 29.46 23.32 25.04 34.74 -5.45%
EPS 0.76 1.68 0.20 0.49 -12.72 -18.11 0.55 5.53%
DPS 4.00 20.00 3.00 0.00 0.00 0.00 5.00 -3.64%
NAPS 1.00 1.00 1.00 1.00 1.34 1.66 1.78 -9.15%
Adjusted Per Share Value based on latest NOSH - 230,196
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 22.28 26.10 21.22 26.90 17.33 18.11 25.28 -2.08%
EPS 0.71 1.61 0.19 0.47 -9.62 -13.13 0.40 10.02%
DPS 3.59 19.10 2.89 0.00 0.00 0.00 3.64 -0.23%
NAPS 0.8979 0.9551 0.9619 0.9131 0.996 1.2007 1.2953 -5.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.84 1.46 0.92 0.41 0.75 1.20 0.00 -
P/RPS 3.39 5.34 4.17 1.39 3.22 4.79 0.00 -
P/EPS 106.29 86.72 462.86 80.46 -5.79 -6.61 0.00 -
EY 0.94 1.15 0.22 1.24 -17.26 -15.13 0.00 -
DY 4.76 13.70 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.46 0.92 0.41 0.56 0.72 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 27/02/08 27/02/07 28/02/06 28/02/05 27/02/04 24/02/03 -
Price 0.84 1.38 1.07 0.48 0.72 1.27 1.33 -
P/RPS 3.39 5.05 4.85 1.63 3.09 5.07 3.83 -2.01%
P/EPS 106.29 81.96 538.33 94.20 -5.56 -6.99 241.82 -12.79%
EY 0.94 1.22 0.19 1.06 -17.98 -14.30 0.41 14.81%
DY 4.76 14.49 2.80 0.00 0.00 0.00 3.76 4.00%
P/NAPS 0.84 1.38 1.07 0.48 0.54 0.77 0.75 1.90%

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