[TNLOGIS] QoQ 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- -111.55%
YoY- -145.66%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 58,469 53,128 54,921 49,743 50,082 45,956 40,912 26.84%
PBT 1,533 279 -7,777 249 1,605 912 -1,674 -
Tax -454 -311 139 -267 -891 -564 518 -
NP 1,079 -32 -7,638 -18 714 348 -1,156 -
-
NP to SH 984 -113 -7,681 -79 684 346 -1,156 -
-
Tax Rate 29.62% 111.47% - 107.23% 55.51% 61.84% - -
Total Cost 57,390 53,160 62,559 49,761 49,368 45,608 42,068 22.98%
-
Net Worth 174,092 179,061 16,657,827 85,499 153,044 154,834 144,891 13.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 160,171 - - - - -
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 174,092 179,061 16,657,827 85,499 153,044 154,834 144,891 13.00%
NOSH 84,102 86,923 8,008,571 85,499 85,499 86,499 81,400 2.19%
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 1.85% -0.06% -13.91% -0.04% 1.43% 0.76% -2.83% -
ROE 0.57% -0.06% -0.05% -0.09% 0.45% 0.22% -0.80% -
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 69.52 61.12 0.69 58.18 58.58 53.13 50.26 24.11%
EPS 1.17 -0.04 -9.08 -0.09 0.81 0.40 -0.01 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.08 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 11.39 10.35 10.70 9.69 9.75 8.95 7.97 26.84%
EPS 0.19 -0.02 -1.50 -0.02 0.13 0.07 -0.23 -
DPS 0.00 0.00 31.20 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.3488 32.4439 0.1665 0.2981 0.3016 0.2822 13.01%
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 0.92 1.06 94.78 1.03 1.09 1.58 1.97 -39.77%
P/EPS 54.70 -500.00 -677.72 -649.37 80.00 210.00 -69.71 -
EY 1.83 -0.20 -0.15 -0.15 1.25 0.48 -1.43 -
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 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 1.14 1.01 94.78 1.19 1.16 1.47 1.79 -25.95%
P/EPS 67.52 -476.92 -677.72 -746.77 85.00 195.00 -63.37 -
EY 1.48 -0.21 -0.15 -0.13 1.18 0.51 -1.58 -
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.31 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