[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 48.84%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 212,512 199,884 193,284 190,440 183,824 170,271 172,478 14.97%
PBT 1,116 -5,058 3,625 4,940 3,648 3,130 6,405 -68.90%
Tax -1,244 -1,536 -2,233 -2,816 -2,256 -1,172 -2,337 -34.39%
NP -128 -6,594 1,392 2,124 1,392 1,958 4,068 -
-
NP to SH -452 -6,730 1,268 2,060 1,384 1,958 4,068 -
-
Tax Rate 111.47% - 61.60% 57.00% 61.84% 37.44% 36.49% -
Total Cost 212,640 206,478 191,892 188,316 182,432 168,313 168,410 16.87%
-
Net Worth 179,061 15,659,433 86,545 153,641 154,834 135,724 152,550 11.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 152,033 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,061 15,659,433 86,545 153,641 154,834 135,724 152,550 11.30%
NOSH 86,923 7,601,666 86,545 85,833 86,499 76,249 84,750 1.70%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.06% -3.30% 0.72% 1.12% 0.76% 1.15% 2.36% -
ROE -0.25% -0.04% 1.47% 1.34% 0.89% 1.44% 2.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 244.48 2.63 223.33 221.87 212.51 223.31 203.51 13.04%
EPS -0.16 -7.84 1.51 2.44 1.60 0.02 4.80 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 1.00 1.79 1.79 1.78 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 85,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.39 38.93 37.65 37.09 35.80 33.16 33.59 14.98%
EPS -0.09 -1.31 0.25 0.40 0.27 0.38 0.79 -
DPS 0.00 29.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3488 30.4994 0.1686 0.2992 0.3016 0.2643 0.2971 11.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.65 0.65 0.60 0.64 0.84 0.99 1.18 -
P/RPS 0.27 24.72 0.27 0.29 0.40 0.44 0.58 -40.01%
P/EPS -125.00 -734.19 40.95 26.67 52.50 38.55 24.58 -
EY -0.80 -0.14 2.44 3.75 1.90 2.59 4.07 -
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.60 0.36 0.47 0.56 0.66 -38.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 -
Price 0.62 0.65 0.69 0.68 0.78 0.90 1.12 -
P/RPS 0.25 24.72 0.31 0.31 0.37 0.40 0.55 -40.96%
P/EPS -119.23 -734.19 47.09 28.33 48.75 35.05 23.33 -
EY -0.84 -0.14 2.12 3.53 2.05 2.85 4.29 -
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.69 0.38 0.44 0.51 0.62 -38.44%

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