[KONSORT] YoY TTM Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -7.56%
YoY- 37.73%
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 211,017 238,879 241,130 247,438 124,173 -0.55%
PBT -34,904 13,245 24,225 27,684 21,191 -
Tax -3,329 -7,188 -3,157 -1,856 -2,439 -0.32%
NP -38,233 6,057 21,068 25,828 18,752 -
-
NP to SH -38,233 6,057 21,068 25,828 18,752 -
-
Tax Rate - 54.27% 13.03% 6.70% 11.51% -
Total Cost 249,250 232,822 220,062 221,610 105,421 -0.89%
-
Net Worth 302,717 326,549 323,660 290,763 275,178 -0.09%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 9,172 9,040 - - -
Div Payout % - 151.44% 42.91% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 302,717 326,549 323,660 290,763 275,178 -0.09%
NOSH 182,359 183,454 180,815 171,037 182,237 -0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -18.12% 2.54% 8.74% 10.44% 15.10% -
ROE -12.63% 1.85% 6.51% 8.88% 6.81% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 115.71 130.21 133.36 144.67 68.14 -0.54%
EPS -20.97 3.30 11.65 15.10 10.29 -
DPS 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.66 1.78 1.79 1.70 1.51 -0.09%
Adjusted Per Share Value based on latest NOSH - 171,037
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 83.70 94.75 95.64 98.15 49.25 -0.55%
EPS -15.17 2.40 8.36 10.24 7.44 -
DPS 0.00 3.64 3.59 0.00 0.00 -
NAPS 1.2007 1.2953 1.2838 1.1533 1.0915 -0.09%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 - - - - -
Price 1.20 0.00 0.00 0.00 0.00 -
P/RPS 1.04 0.00 0.00 0.00 0.00 -100.00%
P/EPS -5.72 0.00 0.00 0.00 0.00 -100.00%
EY -17.47 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 24/02/03 26/02/02 26/02/01 - -
Price 1.27 1.33 0.00 0.00 0.00 -
P/RPS 1.10 1.02 0.00 0.00 0.00 -100.00%
P/EPS -6.06 40.28 0.00 0.00 0.00 -100.00%
EY -16.51 2.48 0.00 0.00 0.00 -100.00%
DY 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 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