[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 122.26%
YoY- 797.47%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 69,463 265,837 202,399 135,785 65,582 231,622 170,312 -45.03%
PBT 1,890 9,073 5,345 4,538 1,747 8,444 4,990 -47.68%
Tax -677 9,113 5,420 3,481 1,865 -2,368 -1,374 -37.64%
NP 1,213 18,186 10,765 8,019 3,612 6,076 3,616 -51.75%
-
NP to SH 1,102 17,878 10,526 7,817 3,517 5,744 3,343 -52.31%
-
Tax Rate 35.82% -100.44% -101.40% -76.71% -106.75% 28.04% 27.54% -
Total Cost 68,250 247,651 191,634 127,766 61,970 225,546 166,696 -44.89%
-
Net Worth 196,845 195,104 188,324 188,483 179,539 179,966 175,149 8.10%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 33 - - - 33 - -
Div Payout % - 0.19% - - - 0.59% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 196,845 195,104 188,324 188,483 179,539 179,966 175,149 8.10%
NOSH 84,122 84,096 84,073 84,144 81,981 84,096 84,206 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.75% 6.84% 5.32% 5.91% 5.51% 2.62% 2.12% -
ROE 0.56% 9.16% 5.59% 4.15% 1.96% 3.19% 1.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.57 316.11 240.74 161.37 80.00 275.42 202.26 -44.99%
EPS 1.31 21.26 12.52 9.29 4.18 6.83 3.97 -52.28%
DPS 0.00 0.04 0.00 0.00 0.00 0.04 0.00 -
NAPS 2.34 2.32 2.24 2.24 2.19 2.14 2.08 8.17%
Adjusted Per Share Value based on latest NOSH - 84,148
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.16 50.36 38.35 25.73 12.42 43.88 32.27 -45.03%
EPS 0.21 3.39 1.99 1.48 0.67 1.09 0.63 -51.95%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3729 0.3696 0.3568 0.3571 0.3401 0.341 0.3318 8.10%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 0.83 1.00 1.01 0.95 0.85 0.75 -
P/RPS 1.07 0.26 0.42 0.63 1.19 0.31 0.37 103.11%
P/EPS 67.18 3.90 7.99 10.87 22.14 12.44 18.89 133.17%
EY 1.49 25.61 12.52 9.20 4.52 8.04 5.29 -57.06%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.38 0.36 0.45 0.45 0.43 0.40 0.36 3.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.80 0.80 0.90 0.96 0.99 0.88 0.81 -
P/RPS 0.97 0.25 0.37 0.59 1.24 0.32 0.40 80.59%
P/EPS 61.07 3.76 7.19 10.33 23.08 12.88 20.40 107.85%
EY 1.64 26.57 13.91 9.68 4.33 7.76 4.90 -51.82%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.34 0.34 0.40 0.43 0.45 0.41 0.39 -8.74%

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