[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 870.8%
YoY- -15.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,582 231,622 170,312 111,597 53,128 199,884 144,963 -41.15%
PBT 1,747 8,444 4,990 1,812 279 -5,058 2,719 -25.60%
Tax 1,865 -2,368 -1,374 -765 -311 -1,536 -1,675 -
NP 3,612 6,076 3,616 1,047 -32 -6,594 1,044 129.27%
-
NP to SH 3,517 5,744 3,343 871 -113 -6,730 951 139.71%
-
Tax Rate -106.75% 28.04% 27.54% 42.22% 111.47% - 61.60% -
Total Cost 61,970 225,546 166,696 110,550 53,160 206,478 143,919 -43.06%
-
Net Worth 179,539 179,966 175,149 173,362 179,061 15,659,433 86,545 62.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 33 - - - 152,033 - -
Div Payout % - 0.59% - - - 0.00% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 179,539 179,966 175,149 173,362 179,061 15,659,433 86,545 62.87%
NOSH 81,981 84,096 84,206 83,750 86,923 7,601,666 86,545 -3.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.51% 2.62% 2.12% 0.94% -0.06% -3.30% 0.72% -
ROE 1.96% 3.19% 1.91% 0.50% -0.06% -0.04% 1.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.00 275.42 202.26 133.25 61.12 2.63 167.50 -38.98%
EPS 4.18 6.83 3.97 1.04 -0.04 -7.84 1.13 139.75%
DPS 0.00 0.04 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.19 2.14 2.08 2.07 2.06 2.06 1.00 68.88%
Adjusted Per Share Value based on latest NOSH - 84,102
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.42 43.88 32.27 21.14 10.07 37.87 27.46 -41.16%
EPS 0.67 1.09 0.63 0.17 -0.02 -1.28 0.18 140.75%
DPS 0.00 0.01 0.00 0.00 0.00 28.80 0.00 -
NAPS 0.3401 0.341 0.3318 0.3284 0.3392 29.6678 0.164 62.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.95 0.85 0.75 0.64 0.65 0.65 0.60 -
P/RPS 1.19 0.31 0.37 0.48 1.06 24.72 0.36 122.38%
P/EPS 22.14 12.44 18.89 61.54 -500.00 -734.19 54.60 -45.30%
EY 4.52 8.04 5.29 1.63 -0.20 -0.14 1.83 83.02%
DY 0.00 0.05 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.43 0.40 0.36 0.31 0.32 0.32 0.60 -19.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 0.99 0.88 0.81 0.79 0.62 0.65 0.69 -
P/RPS 1.24 0.32 0.40 0.59 1.01 24.72 0.41 109.55%
P/EPS 23.08 12.88 20.40 75.96 -476.92 -734.19 62.79 -48.78%
EY 4.33 7.76 4.90 1.32 -0.21 -0.14 1.59 95.36%
DY 0.00 0.05 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.45 0.41 0.39 0.38 0.30 0.32 0.69 -24.85%

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