[TNLOGIS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -807.68%
YoY- -443.72%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 170,312 111,597 53,128 199,884 144,963 95,220 45,956 138.90%
PBT 4,990 1,812 279 -5,058 2,719 2,470 912 209.54%
Tax -1,374 -765 -311 -1,536 -1,675 -1,408 -564 80.75%
NP 3,616 1,047 -32 -6,594 1,044 1,062 348 374.14%
-
NP to SH 3,343 871 -113 -6,730 951 1,030 346 351.76%
-
Tax Rate 27.54% 42.22% 111.47% - 61.60% 57.00% 61.84% -
Total Cost 166,696 110,550 53,160 206,478 143,919 94,158 45,608 136.71%
-
Net Worth 175,149 173,362 179,061 15,659,433 86,545 153,641 154,834 8.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 152,033 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 175,149 173,362 179,061 15,659,433 86,545 153,641 154,834 8.54%
NOSH 84,206 83,750 86,923 7,601,666 86,545 85,833 86,499 -1.77%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.12% 0.94% -0.06% -3.30% 0.72% 1.12% 0.76% -
ROE 1.91% 0.50% -0.06% -0.04% 1.10% 0.67% 0.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 202.26 133.25 61.12 2.63 167.50 110.94 53.13 143.21%
EPS 3.97 1.04 -0.04 -7.84 1.13 1.22 0.40 359.90%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 2.06 2.06 1.00 1.79 1.79 10.49%
Adjusted Per Share Value based on latest NOSH - 8,008,571
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.27 21.14 10.07 37.87 27.46 18.04 8.71 138.86%
EPS 0.63 0.17 -0.02 -1.28 0.18 0.20 0.07 330.94%
DPS 0.00 0.00 0.00 28.80 0.00 0.00 0.00 -
NAPS 0.3318 0.3284 0.3392 29.6678 0.164 0.2911 0.2933 8.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.75 0.64 0.65 0.65 0.60 0.64 0.84 -
P/RPS 0.37 0.48 1.06 24.72 0.36 0.58 1.58 -61.90%
P/EPS 18.89 61.54 -500.00 -734.19 54.60 53.33 210.00 -79.83%
EY 5.29 1.63 -0.20 -0.14 1.83 1.88 0.48 393.07%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.32 0.60 0.36 0.47 -16.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 -
Price 0.81 0.79 0.62 0.65 0.69 0.68 0.78 -
P/RPS 0.40 0.59 1.01 24.72 0.41 0.61 1.47 -57.90%
P/EPS 20.40 75.96 -476.92 -734.19 62.79 56.67 195.00 -77.70%
EY 4.90 1.32 -0.21 -0.14 1.59 1.76 0.51 350.08%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.30 0.32 0.69 0.38 0.44 -7.70%

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