[TNLOGIS] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 97.69%
YoY- -18.86%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,128 54,921 49,743 50,082 45,956 40,912 42,516 16.06%
PBT 279 -7,777 249 1,605 912 -1,674 561 -37.30%
Tax -311 139 -267 -891 -564 518 -388 -13.74%
NP -32 -7,638 -18 714 348 -1,156 173 -
-
NP to SH -113 -7,681 -79 684 346 -1,156 173 -
-
Tax Rate 111.47% - 107.23% 55.51% 61.84% - 69.16% -
Total Cost 53,160 62,559 49,761 49,368 45,608 42,068 42,343 16.42%
-
Net Worth 179,061 16,657,827 85,499 153,044 154,834 144,891 155,699 9.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 160,171 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,061 16,657,827 85,499 153,044 154,834 144,891 155,699 9.79%
NOSH 86,923 8,008,571 85,499 85,499 86,499 81,400 86,499 0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.06% -13.91% -0.04% 1.43% 0.76% -2.83% 0.41% -
ROE -0.06% -0.05% -0.09% 0.45% 0.22% -0.80% 0.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.12 0.69 58.18 58.58 53.13 50.26 49.15 15.68%
EPS -0.04 -9.08 -0.09 0.81 0.40 -0.01 0.20 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.08 1.00 1.79 1.79 1.78 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 85,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.07 10.41 9.42 9.49 8.71 7.75 8.05 16.14%
EPS -0.02 -1.46 -0.01 0.13 0.07 -0.22 0.03 -
DPS 0.00 30.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3392 31.5594 0.162 0.29 0.2933 0.2745 0.295 9.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.65 0.65 0.60 0.64 0.84 0.99 1.18 -
P/RPS 1.06 94.78 1.03 1.09 1.58 1.97 2.40 -42.09%
P/EPS -500.00 -677.72 -649.37 80.00 210.00 -69.71 590.00 -
EY -0.20 -0.15 -0.15 1.25 0.48 -1.43 0.17 -
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.60 0.36 0.47 0.56 0.66 -38.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 -
Price 0.62 0.65 0.69 0.68 0.78 0.90 1.12 -
P/RPS 1.01 94.78 1.19 1.16 1.47 1.79 2.28 -41.97%
P/EPS -476.92 -677.72 -746.77 85.00 195.00 -63.37 560.00 -
EY -0.21 -0.15 -0.13 1.18 0.51 -1.58 0.18 -
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.69 0.38 0.44 0.51 0.62 -38.44%

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