[TNLOGIS] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 98.53%
YoY- -132.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 61,310 58,715 58,469 53,128 54,921 49,743 50,082 14.45%
PBT 3,454 3,178 1,533 279 -7,777 249 1,605 66.76%
Tax -994 -609 -454 -311 139 -267 -891 7.57%
NP 2,460 2,569 1,079 -32 -7,638 -18 714 128.28%
-
NP to SH 2,401 2,472 984 -113 -7,681 -79 684 131.14%
-
Tax Rate 28.78% 19.16% 29.62% 111.47% - 107.23% 55.51% -
Total Cost 58,850 56,146 57,390 53,160 62,559 49,761 49,368 12.43%
-
Net Worth 168,524 174,889 174,092 179,061 16,657,827 85,499 153,044 6.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 33 - - - 160,171 - - -
Div Payout % 1.40% - - - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 168,524 174,889 174,092 179,061 16,657,827 85,499 153,044 6.64%
NOSH 84,262 84,081 84,102 86,923 8,008,571 85,499 85,499 -0.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.01% 4.38% 1.85% -0.06% -13.91% -0.04% 1.43% -
ROE 1.42% 1.41% 0.57% -0.06% -0.05% -0.09% 0.45% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 72.76 69.83 69.52 61.12 0.69 58.18 58.58 15.56%
EPS 2.85 2.94 1.17 -0.04 -9.08 -0.09 0.81 131.51%
DPS 0.04 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.00 2.08 2.07 2.06 2.08 1.00 1.79 7.68%
Adjusted Per Share Value based on latest NOSH - 86,923
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.62 11.12 11.08 10.07 10.41 9.42 9.49 14.46%
EPS 0.45 0.47 0.19 -0.02 -1.46 -0.01 0.13 129.00%
DPS 0.01 0.00 0.00 0.00 30.35 0.00 0.00 -
NAPS 0.3193 0.3313 0.3298 0.3392 31.5594 0.162 0.29 6.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.75 0.64 0.65 0.65 0.60 0.64 -
P/RPS 1.17 1.07 0.92 1.06 94.78 1.03 1.09 4.83%
P/EPS 29.83 25.51 54.70 -500.00 -677.72 -649.37 80.00 -48.22%
EY 3.35 3.92 1.83 -0.20 -0.15 -0.15 1.25 93.05%
DY 0.05 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.43 0.36 0.31 0.32 0.31 0.60 0.36 12.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 -
Price 0.88 0.81 0.79 0.62 0.65 0.69 0.68 -
P/RPS 1.21 1.16 1.14 1.01 94.78 1.19 1.16 2.85%
P/EPS 30.88 27.55 67.52 -476.92 -677.72 -746.77 85.00 -49.11%
EY 3.24 3.63 1.48 -0.21 -0.15 -0.13 1.18 96.20%
DY 0.05 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.44 0.39 0.38 0.30 0.31 0.69 0.38 10.27%

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