[TNLOGIS] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -58.57%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 45,956 40,912 42,516 45,006 41,837 38,162 42,618 5.16%
PBT 912 -1,674 561 1,524 2,719 77 1,948 -39.73%
Tax -564 518 -388 -681 -684 10 -515 6.25%
NP 348 -1,156 173 843 2,035 87 1,433 -61.10%
-
NP to SH 346 -1,156 173 843 2,035 87 1,433 -61.25%
-
Tax Rate 61.84% - 69.16% 44.69% 25.16% -12.99% 26.44% -
Total Cost 45,608 42,068 42,343 44,163 39,802 38,075 41,185 7.04%
-
Net Worth 154,834 144,891 155,699 145,609 138,816 72,500 143,300 5.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 2,175 - -
Div Payout % - - - - - 2,500.00% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 154,834 144,891 155,699 145,609 138,816 72,500 143,300 5.30%
NOSH 86,499 81,400 86,499 76,636 72,678 72,500 71,650 13.39%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.76% -2.83% 0.41% 1.87% 4.86% 0.23% 3.36% -
ROE 0.22% -0.80% 0.11% 0.58% 1.47% 0.12% 1.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 53.13 50.26 49.15 58.73 57.56 52.64 59.48 -7.25%
EPS 0.40 -0.01 0.20 1.10 2.80 0.10 2.00 -65.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.79 1.78 1.80 1.90 1.91 1.00 2.00 -7.13%
Adjusted Per Share Value based on latest NOSH - 76,636
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.95 7.97 8.28 8.77 8.15 7.43 8.30 5.15%
EPS 0.07 -0.23 0.03 0.16 0.40 0.02 0.28 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.3016 0.2822 0.3033 0.2836 0.2704 0.1412 0.2791 5.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.99 1.18 1.42 1.39 1.70 1.79 -
P/RPS 1.58 1.97 2.40 2.42 2.41 3.23 3.01 -34.95%
P/EPS 210.00 -69.71 590.00 129.09 49.64 1,416.67 89.50 76.66%
EY 0.48 -1.43 0.17 0.77 2.01 0.07 1.12 -43.18%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.47 0.56 0.66 0.75 0.73 1.70 0.90 -35.17%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 25/11/04 27/08/04 29/06/04 27/02/04 -
Price 0.78 0.90 1.12 1.28 1.30 1.38 1.73 -
P/RPS 1.47 1.79 2.28 2.18 2.26 2.62 2.91 -36.59%
P/EPS 195.00 -63.37 560.00 116.36 46.43 1,150.00 86.50 72.01%
EY 0.51 -1.58 0.18 0.86 2.15 0.09 1.16 -42.20%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.44 0.51 0.62 0.67 0.68 1.38 0.87 -36.54%

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