[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 56.2%
YoY- -71.59%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 36,691 131,698 98,180 63,268 30,870 126,367 94,253 -46.77%
PBT 2,222 6,928 5,413 2,691 1,357 9,326 10,738 -65.11%
Tax -975 -3,353 -2,420 -1,418 -542 -3,783 -3,544 -57.79%
NP 1,247 3,575 2,993 1,273 815 5,543 7,194 -69.01%
-
NP to SH 1,247 3,575 2,993 1,273 815 5,543 7,194 -69.01%
-
Tax Rate 43.88% 48.40% 44.71% 52.69% 39.94% 40.56% 33.00% -
Total Cost 35,444 128,123 95,187 61,995 30,055 120,824 87,059 -45.15%
-
Net Worth 133,706 132,000 75,612 138,615 133,831 128,189 110,676 13.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 2,062 - - - 3,165 - -
Div Payout % - 57.69% - - - 57.10% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 133,706 132,000 75,612 138,615 133,831 128,189 110,676 13.47%
NOSH 69,277 68,750 39,381 70,722 42,894 39,564 39,527 45.51%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.40% 2.71% 3.05% 2.01% 2.64% 4.39% 7.63% -
ROE 0.93% 2.71% 3.96% 0.92% 0.61% 4.32% 6.50% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 52.96 191.56 249.30 89.46 71.97 319.39 238.45 -63.42%
EPS 1.80 5.20 7.60 1.80 1.90 8.40 18.20 -78.70%
DPS 0.00 3.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.93 1.92 1.92 1.96 3.12 3.24 2.80 -22.02%
Adjusted Per Share Value based on latest NOSH - 70,461
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.95 24.95 18.60 11.99 5.85 23.94 17.86 -46.79%
EPS 0.24 0.68 0.57 0.24 0.15 1.05 1.36 -68.63%
DPS 0.00 0.39 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.2533 0.2501 0.1433 0.2626 0.2536 0.2429 0.2097 13.45%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.78 1.76 1.62 1.38 1.87 2.66 3.04 -
P/RPS 3.36 0.92 0.65 1.54 2.60 0.83 1.27 91.63%
P/EPS 98.89 33.85 21.32 76.67 98.42 18.99 16.70 228.37%
EY 1.01 2.95 4.69 1.30 1.02 5.27 5.99 -69.57%
DY 0.00 1.70 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 0.92 0.92 0.84 0.70 0.60 0.82 1.09 -10.71%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 27/02/01 -
Price 1.69 1.90 1.70 1.57 2.58 2.07 3.00 -
P/RPS 3.19 0.99 0.68 1.75 3.58 0.65 1.26 86.07%
P/EPS 93.89 36.54 22.37 87.22 135.79 14.78 16.48 220.00%
EY 1.07 2.74 4.47 1.15 0.74 6.77 6.07 -68.66%
DY 0.00 1.58 0.00 0.00 0.00 3.86 0.00 -
P/NAPS 0.88 0.99 0.89 0.80 0.83 0.64 1.07 -12.25%

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