[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -868.71%
YoY- -384.6%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 600,492 431,308 272,035 122,989 603,038 461,462 305,574 56.82%
PBT 21,405 9,844 902 -5,760 12,517 10,514 6,453 122.25%
Tax -9,160 -4,854 -2,464 285 -10,334 -3,889 -2,086 167.91%
NP 12,245 4,990 -1,562 -5,475 2,183 6,625 4,367 98.72%
-
NP to SH 11,610 4,571 -1,838 -5,527 719 5,034 3,245 133.74%
-
Tax Rate 42.79% 49.31% 273.17% - 82.56% 36.99% 32.33% -
Total Cost 588,247 426,318 273,597 128,464 600,855 454,837 301,207 56.17%
-
Net Worth 786,496 719,669 683,911 690,554 695,097 695,097 691,305 8.97%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 786,496 719,669 683,911 690,554 695,097 695,097 691,305 8.97%
NOSH 527,825 527,825 460,775 460,775 460,775 460,775 460,775 9.47%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.04% 1.16% -0.57% -4.45% 0.36% 1.44% 1.43% -
ROE 1.48% 0.64% -0.27% -0.80% 0.10% 0.72% 0.47% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 116.82 83.90 60.86 27.07 132.74 101.57 67.19 44.54%
EPS 2.26 0.89 -0.41 -1.22 0.16 1.11 0.71 116.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.40 1.53 1.52 1.53 1.53 1.52 0.43%
Adjusted Per Share Value based on latest NOSH - 460,775
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 116.96 84.00 52.98 23.95 117.45 89.88 59.52 56.82%
EPS 2.26 0.89 -0.36 -1.08 0.14 0.98 0.63 134.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5318 1.4017 1.332 1.345 1.3538 1.3538 1.3464 8.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.85 0.885 0.39 0.40 0.32 0.505 0.475 -
P/RPS 0.73 1.05 0.64 1.48 0.24 0.50 0.71 1.86%
P/EPS 37.64 99.53 -94.85 -32.88 202.20 45.58 66.57 -31.59%
EY 2.66 1.00 -1.05 -3.04 0.49 2.19 1.50 46.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.25 0.26 0.21 0.33 0.31 48.27%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 23/11/20 24/08/20 22/06/20 24/02/20 25/11/19 -
Price 0.815 0.83 0.76 0.40 0.41 0.44 0.455 -
P/RPS 0.70 0.99 1.25 1.48 0.31 0.43 0.68 1.94%
P/EPS 36.09 93.34 -184.83 -32.88 259.07 39.71 63.77 -31.55%
EY 2.77 1.07 -0.54 -3.04 0.39 2.52 1.57 45.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.50 0.26 0.27 0.29 0.30 46.08%

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