[TNLOGIS] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 151.22%
YoY- 3229.11%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,203 65,582 61,310 58,715 58,469 53,128 54,921 17.76%
PBT 2,791 1,747 3,454 3,178 1,533 279 -7,777 -
Tax 1,616 1,865 -994 -609 -454 -311 139 412.43%
NP 4,407 3,612 2,460 2,569 1,079 -32 -7,638 -
-
NP to SH 4,300 3,517 2,401 2,472 984 -113 -7,681 -
-
Tax Rate -57.90% -106.75% 28.78% 19.16% 29.62% 111.47% - -
Total Cost 65,796 61,970 58,850 56,146 57,390 53,160 62,559 3.41%
-
Net Worth 188,493 179,539 168,524 174,889 174,092 179,061 16,657,827 -94.94%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 33 - - - 160,171 -
Div Payout % - - 1.40% - - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 188,493 179,539 168,524 174,889 174,092 179,061 16,657,827 -94.94%
NOSH 84,148 81,981 84,262 84,081 84,102 86,923 8,008,571 -95.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.28% 5.51% 4.01% 4.38% 1.85% -0.06% -13.91% -
ROE 2.28% 1.96% 1.42% 1.41% 0.57% -0.06% -0.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.43 80.00 72.76 69.83 69.52 61.12 0.69 2338.08%
EPS 5.11 4.18 2.85 2.94 1.17 -0.04 -9.08 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 2.00 -
NAPS 2.24 2.19 2.00 2.08 2.07 2.06 2.08 5.05%
Adjusted Per Share Value based on latest NOSH - 84,081
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.30 12.42 11.62 11.12 11.08 10.07 10.41 17.72%
EPS 0.81 0.67 0.45 0.47 0.19 -0.02 -1.46 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 30.35 -
NAPS 0.3571 0.3401 0.3193 0.3313 0.3298 0.3392 31.5594 -94.94%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.01 0.95 0.85 0.75 0.64 0.65 0.65 -
P/RPS 1.21 1.19 1.17 1.07 0.92 1.06 94.78 -94.52%
P/EPS 19.77 22.14 29.83 25.51 54.70 -500.00 -677.72 -
EY 5.06 4.52 3.35 3.92 1.83 -0.20 -0.15 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 3.08 -
P/NAPS 0.45 0.43 0.43 0.36 0.31 0.32 0.31 28.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 -
Price 0.96 0.99 0.88 0.81 0.79 0.62 0.65 -
P/RPS 1.15 1.24 1.21 1.16 1.14 1.01 94.78 -94.70%
P/EPS 18.79 23.08 30.88 27.55 67.52 -476.92 -677.72 -
EY 5.32 4.33 3.24 3.63 1.48 -0.21 -0.15 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 3.08 -
P/NAPS 0.43 0.45 0.44 0.39 0.38 0.30 0.31 24.35%

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