[TNLOGIS] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -29.32%
YoY- -83.0%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 199,884 193,284 190,440 183,824 170,271 172,478 173,686 9.82%
PBT -5,058 3,625 4,940 3,648 3,130 6,405 8,486 -
Tax -1,536 -2,233 -2,816 -2,256 -1,172 -2,337 -2,730 -31.87%
NP -6,594 1,392 2,124 1,392 1,958 4,068 5,756 -
-
NP to SH -6,730 1,268 2,060 1,384 1,958 4,068 5,756 -
-
Tax Rate - 61.60% 57.00% 61.84% 37.44% 36.49% 32.17% -
Total Cost 206,478 191,892 188,316 182,432 168,313 168,410 167,930 14.78%
-
Net Worth 15,659,433 86,545 153,641 154,834 135,724 152,550 140,210 2225.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 152,033 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 15,659,433 86,545 153,641 154,834 135,724 152,550 140,210 2225.83%
NOSH 7,601,666 86,545 85,833 86,499 76,249 84,750 73,794 2103.69%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.30% 0.72% 1.12% 0.76% 1.15% 2.36% 3.31% -
ROE -0.04% 1.47% 1.34% 0.89% 1.44% 2.67% 4.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.63 223.33 221.87 212.51 223.31 203.51 235.36 -95.01%
EPS -7.84 1.51 2.44 1.60 0.02 4.80 7.80 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.00 1.79 1.79 1.78 1.80 1.90 5.54%
Adjusted Per Share Value based on latest NOSH - 86,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.93 37.65 37.09 35.80 33.16 33.59 33.83 9.82%
EPS -1.31 0.25 0.40 0.27 0.38 0.79 1.12 -
DPS 29.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.4994 0.1686 0.2992 0.3016 0.2643 0.2971 0.2731 2225.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.65 0.60 0.64 0.84 0.99 1.18 1.42 -
P/RPS 24.72 0.27 0.29 0.40 0.44 0.58 0.60 1095.58%
P/EPS -734.19 40.95 26.67 52.50 38.55 24.58 18.21 -
EY -0.14 2.44 3.75 1.90 2.59 4.07 5.49 -
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.60 0.36 0.47 0.56 0.66 0.75 -43.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.65 0.69 0.68 0.78 0.90 1.12 1.28 -
P/RPS 24.72 0.31 0.31 0.37 0.40 0.55 0.54 1182.67%
P/EPS -734.19 47.09 28.33 48.75 35.05 23.33 16.41 -
EY -0.14 2.12 3.53 2.05 2.85 4.29 6.09 -
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.69 0.38 0.44 0.51 0.62 0.67 -38.92%

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