[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 98.32%
YoY- -132.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 231,622 170,312 111,597 53,128 199,884 144,963 95,220 80.96%
PBT 8,444 4,990 1,812 279 -5,058 2,719 2,470 127.10%
Tax -2,368 -1,374 -765 -311 -1,536 -1,675 -1,408 41.46%
NP 6,076 3,616 1,047 -32 -6,594 1,044 1,062 220.22%
-
NP to SH 5,744 3,343 871 -113 -6,730 951 1,030 214.80%
-
Tax Rate 28.04% 27.54% 42.22% 111.47% - 61.60% 57.00% -
Total Cost 225,546 166,696 110,550 53,160 206,478 143,919 94,158 79.12%
-
Net Worth 179,966 175,149 173,362 179,061 15,659,433 86,545 153,641 11.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 33 - - - 152,033 - - -
Div Payout % 0.59% - - - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 179,966 175,149 173,362 179,061 15,659,433 86,545 153,641 11.12%
NOSH 84,096 84,206 83,750 86,923 7,601,666 86,545 85,833 -1.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.62% 2.12% 0.94% -0.06% -3.30% 0.72% 1.12% -
ROE 3.19% 1.91% 0.50% -0.06% -0.04% 1.10% 0.67% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 275.42 202.26 133.25 61.12 2.63 167.50 110.94 83.44%
EPS 6.83 3.97 1.04 -0.04 -7.84 1.13 1.22 215.61%
DPS 0.04 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.14 2.08 2.07 2.06 2.06 1.00 1.79 12.65%
Adjusted Per Share Value based on latest NOSH - 86,923
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.88 32.27 21.14 10.07 37.87 27.46 18.04 80.96%
EPS 1.09 0.63 0.17 -0.02 -1.28 0.18 0.20 210.01%
DPS 0.01 0.00 0.00 0.00 28.80 0.00 0.00 -
NAPS 0.341 0.3318 0.3284 0.3392 29.6678 0.164 0.2911 11.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.75 0.64 0.65 0.65 0.60 0.64 -
P/RPS 0.31 0.37 0.48 1.06 24.72 0.36 0.58 -34.16%
P/EPS 12.44 18.89 61.54 -500.00 -734.19 54.60 53.33 -62.13%
EY 8.04 5.29 1.63 -0.20 -0.14 1.83 1.88 163.70%
DY 0.05 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.40 0.36 0.31 0.32 0.32 0.60 0.36 7.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 -
Price 0.88 0.81 0.79 0.62 0.65 0.69 0.68 -
P/RPS 0.32 0.40 0.59 1.01 24.72 0.41 0.61 -34.98%
P/EPS 12.88 20.40 75.96 -476.92 -734.19 62.79 56.67 -62.79%
EY 7.76 4.90 1.32 -0.21 -0.14 1.59 1.76 169.12%
DY 0.05 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.41 0.39 0.38 0.30 0.32 0.69 0.38 5.20%

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