[TNLOGIS] QoQ Cumulative 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- 197.69%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,128 199,884 144,963 95,220 45,956 170,271 129,359 -44.83%
PBT 279 -5,058 2,719 2,470 912 3,130 4,804 -85.08%
Tax -311 -1,536 -1,675 -1,408 -564 -1,172 -1,753 -68.52%
NP -32 -6,594 1,044 1,062 348 1,958 3,051 -
-
NP to SH -113 -6,730 951 1,030 346 1,958 3,051 -
-
Tax Rate 111.47% - 61.60% 57.00% 61.84% 37.44% 36.49% -
Total Cost 53,160 206,478 143,919 94,158 45,608 168,313 126,308 -43.92%
-
Net Worth 179,061 15,659,433 86,545 153,641 154,834 135,724 152,549 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 86,545 153,641 154,834 135,724 152,549 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 -0.06% -0.04% 1.10% 0.67% 0.22% 1.44% 2.00% -
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 61.12 2.63 167.50 110.94 53.13 223.31 152.64 -45.76%
EPS -0.04 -7.84 1.13 1.22 0.40 0.02 3.60 -
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 10.07 37.87 27.46 18.04 8.71 32.26 24.51 -44.82%
EPS -0.02 -1.28 0.18 0.20 0.07 0.37 0.58 -
DPS 0.00 28.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3392 29.6678 0.164 0.2911 0.2933 0.2571 0.289 11.30%
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 1.06 24.72 0.36 0.58 1.58 0.44 0.77 23.82%
P/EPS -500.00 -734.19 54.60 53.33 210.00 38.55 32.78 -
EY -0.20 -0.14 1.83 1.88 0.48 2.59 3.05 -
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 1.01 24.72 0.41 0.61 1.47 0.40 0.73 24.23%
P/EPS -476.92 -734.19 62.79 56.67 195.00 35.05 31.11 -
EY -0.21 -0.14 1.59 1.76 0.51 2.85 3.21 -
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