[KONSORT] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -34.7%
YoY- -50.32%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 213,215 177,992 229,074 223,434 246,286 256,843 -3.65%
PBT -31,303 -42,847 2,893 16,003 26,868 31,158 -
Tax 7,624 -2,404 -7,008 -3,198 -1,091 -3,217 -
NP -23,679 -45,251 -4,115 12,805 25,777 27,941 -
-
NP to SH -23,720 -45,251 -4,115 12,805 25,777 27,941 -
-
Tax Rate - - 242.24% 19.98% 4.06% 10.32% -
Total Cost 236,894 223,243 233,189 210,629 220,509 228,902 0.68%
-
Net Worth 311,048 267,486 310,929 324,289 316,552 170,050 12.82%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 9,172 9,040 - - -
Div Payout % - - 0.00% 70.60% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 311,048 267,486 310,929 324,289 316,552 170,050 12.82%
NOSH 239,268 185,754 181,830 182,184 180,887 170,050 7.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -11.11% -25.42% -1.80% 5.73% 10.47% 10.88% -
ROE -7.63% -16.92% -1.32% 3.95% 8.14% 16.43% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 89.11 95.82 125.98 122.64 136.15 151.04 -10.01%
EPS -9.91 -24.36 -2.26 7.03 14.25 16.43 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.30 1.44 1.71 1.78 1.75 1.00 5.38%
Adjusted Per Share Value based on latest NOSH - 182,184
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 84.57 70.60 90.86 88.63 97.69 101.88 -3.65%
EPS -9.41 -17.95 -1.63 5.08 10.22 11.08 -
DPS 0.00 0.00 3.64 3.59 0.00 0.00 -
NAPS 1.2338 1.061 1.2333 1.2863 1.2556 0.6745 12.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - -
Price 0.47 0.65 1.31 0.00 0.00 0.00 -
P/RPS 0.53 0.68 1.04 0.00 0.00 0.00 -
P/EPS -4.74 -2.67 -57.89 0.00 0.00 0.00 -
EY -21.09 -37.48 -1.73 0.00 0.00 0.00 -
DY 0.00 0.00 3.82 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/05 26/11/04 18/11/03 25/11/02 30/11/01 27/11/00 -
Price 0.44 0.82 1.24 0.00 0.00 0.00 -
P/RPS 0.49 0.86 0.98 0.00 0.00 0.00 -
P/EPS -4.44 -3.37 -54.79 0.00 0.00 0.00 -
EY -22.53 -29.71 -1.83 0.00 0.00 0.00 -
DY 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.34 0.57 0.73 0.00 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