[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -38.77%
YoY- 3212.39%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 265,837 202,399 135,785 65,582 231,622 170,312 111,597 78.27%
PBT 9,073 5,345 4,538 1,747 8,444 4,990 1,812 192.39%
Tax 9,113 5,420 3,481 1,865 -2,368 -1,374 -765 -
NP 18,186 10,765 8,019 3,612 6,076 3,616 1,047 569.53%
-
NP to SH 17,878 10,526 7,817 3,517 5,744 3,343 871 648.28%
-
Tax Rate -100.44% -101.40% -76.71% -106.75% 28.04% 27.54% 42.22% -
Total Cost 247,651 191,634 127,766 61,970 225,546 166,696 110,550 71.12%
-
Net Worth 195,104 188,324 188,483 179,539 179,966 175,149 173,362 8.18%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 33 - - - 33 - - -
Div Payout % 0.19% - - - 0.59% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 195,104 188,324 188,483 179,539 179,966 175,149 173,362 8.18%
NOSH 84,096 84,073 84,144 81,981 84,096 84,206 83,750 0.27%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.84% 5.32% 5.91% 5.51% 2.62% 2.12% 0.94% -
ROE 9.16% 5.59% 4.15% 1.96% 3.19% 1.91% 0.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 316.11 240.74 161.37 80.00 275.42 202.26 133.25 77.78%
EPS 21.26 12.52 9.29 4.18 6.83 3.97 1.04 646.25%
DPS 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 2.32 2.24 2.24 2.19 2.14 2.08 2.07 7.89%
Adjusted Per Share Value based on latest NOSH - 81,981
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 51.78 39.42 26.45 12.77 45.11 33.17 21.74 78.25%
EPS 3.48 2.05 1.52 0.68 1.12 0.65 0.17 646.94%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.38 0.3668 0.3671 0.3497 0.3505 0.3411 0.3377 8.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.83 1.00 1.01 0.95 0.85 0.75 0.64 -
P/RPS 0.26 0.42 0.63 1.19 0.31 0.37 0.48 -33.52%
P/EPS 3.90 7.99 10.87 22.14 12.44 18.89 61.54 -84.07%
EY 25.61 12.52 9.20 4.52 8.04 5.29 1.63 526.25%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.36 0.45 0.45 0.43 0.40 0.36 0.31 10.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 27/02/07 23/11/06 -
Price 0.80 0.90 0.96 0.99 0.88 0.81 0.79 -
P/RPS 0.25 0.37 0.59 1.24 0.32 0.40 0.59 -43.55%
P/EPS 3.76 7.19 10.33 23.08 12.88 20.40 75.96 -86.49%
EY 26.57 13.91 9.68 4.33 7.76 4.90 1.32 638.61%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.34 0.40 0.43 0.45 0.41 0.39 0.38 -7.14%

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