[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -4975.76%
YoY- -221.96%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 79,638 302,663 226,758 151,668 75,084 293,036 221,381 -49.45%
PBT 3,082 3,262 -3,288 -4,463 249 31,819 5,460 -31.72%
Tax -1,072 -1,673 -504 -136 -94 -3,030 -1,172 -5.77%
NP 2,010 1,589 -3,792 -4,599 155 28,789 4,288 -39.68%
-
NP to SH 1,832 1,071 -4,215 -4,827 99 28,388 3,979 -40.40%
-
Tax Rate 34.78% 51.29% - - 37.75% 9.52% 21.47% -
Total Cost 77,628 301,074 230,550 156,267 74,929 264,247 217,093 -49.65%
-
Net Worth 279,842 277,414 272,586 275,828 275,549 280,911 204,417 23.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 5,884 - - - 5,887 - -
Div Payout % - 549.44% - - - 20.74% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 279,842 277,414 272,586 275,828 275,549 280,911 204,417 23.31%
NOSH 84,036 84,065 84,131 84,094 82,500 84,105 84,122 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.52% 0.53% -1.67% -3.03% 0.21% 9.82% 1.94% -
ROE 0.65% 0.39% -1.55% -1.75% 0.04% 10.11% 1.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.77 360.03 269.53 180.36 91.01 348.42 263.16 -49.41%
EPS 2.18 1.27 -5.01 -5.74 0.12 33.75 4.73 -40.36%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.33 3.30 3.24 3.28 3.34 3.34 2.43 23.39%
Adjusted Per Share Value based on latest NOSH - 84,061
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.51 58.95 44.16 29.54 14.62 57.07 43.12 -49.45%
EPS 0.36 0.21 -0.82 -0.94 0.02 5.53 0.77 -39.78%
DPS 0.00 1.15 0.00 0.00 0.00 1.15 0.00 -
NAPS 0.545 0.5403 0.5309 0.5372 0.5367 0.5471 0.3981 23.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.95 1.08 1.00 1.00 1.14 0.865 1.05 -
P/RPS 1.00 0.30 0.37 0.55 1.25 0.25 0.40 84.30%
P/EPS 43.58 84.77 -19.96 -17.42 950.00 2.56 22.20 56.84%
EY 2.29 1.18 -5.01 -5.74 0.11 39.02 4.50 -36.28%
DY 0.00 6.48 0.00 0.00 0.00 8.09 0.00 -
P/NAPS 0.29 0.33 0.31 0.30 0.34 0.26 0.43 -23.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 29/05/12 21/02/12 24/11/11 19/08/11 27/05/11 24/02/11 -
Price 1.20 1.03 1.01 0.98 1.12 0.98 0.93 -
P/RPS 1.27 0.29 0.37 0.54 1.23 0.28 0.35 136.31%
P/EPS 55.05 80.85 -20.16 -17.07 933.33 2.90 19.66 98.78%
EY 1.82 1.24 -4.96 -5.86 0.11 34.44 5.09 -49.65%
DY 0.00 6.80 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.36 0.31 0.31 0.30 0.34 0.29 0.38 -3.54%

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