[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -7.67%
YoY- -68.83%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 111,597 53,128 199,884 144,963 95,220 45,956 170,271 -24.52%
PBT 1,812 279 -5,058 2,719 2,470 912 3,130 -30.51%
Tax -765 -311 -1,536 -1,675 -1,408 -564 -1,172 -24.73%
NP 1,047 -32 -6,594 1,044 1,062 348 1,958 -34.09%
-
NP to SH 871 -113 -6,730 951 1,030 346 1,958 -41.69%
-
Tax Rate 42.22% 111.47% - 61.60% 57.00% 61.84% 37.44% -
Total Cost 110,550 53,160 206,478 143,919 94,158 45,608 168,313 -24.42%
-
Net Worth 173,362 179,061 15,659,433 86,545 153,641 154,834 135,724 17.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 152,033 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 173,362 179,061 15,659,433 86,545 153,641 154,834 135,724 17.70%
NOSH 83,750 86,923 7,601,666 86,545 85,833 86,499 76,249 6.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.94% -0.06% -3.30% 0.72% 1.12% 0.76% 1.15% -
ROE 0.50% -0.06% -0.04% 1.10% 0.67% 0.22% 1.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 133.25 61.12 2.63 167.50 110.94 53.13 223.31 -29.10%
EPS 1.04 -0.04 -7.84 1.13 1.22 0.40 0.02 1289.81%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.06 1.00 1.79 1.79 1.78 10.57%
Adjusted Per Share Value based on latest NOSH - 85,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.74 10.35 38.93 28.23 18.55 8.95 33.16 -24.51%
EPS 0.17 -0.02 -1.31 0.19 0.20 0.07 0.38 -41.47%
DPS 0.00 0.00 29.61 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.3488 30.4994 0.1686 0.2992 0.3016 0.2643 17.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.64 0.65 0.65 0.60 0.64 0.84 0.99 -
P/RPS 0.48 1.06 24.72 0.36 0.58 1.58 0.44 5.96%
P/EPS 61.54 -500.00 -734.19 54.60 53.33 210.00 38.55 36.55%
EY 1.63 -0.20 -0.14 1.83 1.88 0.48 2.59 -26.54%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.60 0.36 0.47 0.56 -32.55%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 -
Price 0.79 0.62 0.65 0.69 0.68 0.78 0.90 -
P/RPS 0.59 1.01 24.72 0.41 0.61 1.47 0.40 29.54%
P/EPS 75.96 -476.92 -734.19 62.79 56.67 195.00 35.05 67.38%
EY 1.32 -0.21 -0.14 1.59 1.76 0.51 2.85 -40.10%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.32 0.69 0.38 0.44 0.51 -17.79%

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