[TNLOGIS] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -37.0%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 78,605 69,463 63,438 66,614 70,203 65,582 61,310 17.96%
PBT 2,162 1,890 3,728 967 2,791 1,747 3,454 -26.76%
Tax -1,249 -677 3,693 1,779 1,616 1,865 -994 16.39%
NP 913 1,213 7,421 2,746 4,407 3,612 2,460 -48.26%
-
NP to SH 806 1,102 7,352 2,709 4,300 3,517 2,401 -51.60%
-
Tax Rate 57.77% 35.82% -99.06% -183.97% -57.90% -106.75% 28.78% -
Total Cost 77,692 68,250 56,017 63,868 65,796 61,970 58,850 20.28%
-
Net Worth 197,302 196,845 168,247 188,452 188,493 179,539 168,524 11.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 33 - - - 33 -
Div Payout % - - 0.46% - - - 1.40% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,302 196,845 168,247 188,452 188,493 179,539 168,524 11.05%
NOSH 83,958 84,122 84,123 84,130 84,148 81,981 84,262 -0.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.16% 1.75% 11.70% 4.12% 6.28% 5.51% 4.01% -
ROE 0.41% 0.56% 4.37% 1.44% 2.28% 1.96% 1.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 93.62 82.57 75.41 79.18 83.43 80.00 72.76 18.24%
EPS 0.96 1.31 8.74 3.22 5.11 4.18 2.85 -51.49%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
NAPS 2.35 2.34 2.00 2.24 2.24 2.19 2.00 11.31%
Adjusted Per Share Value based on latest NOSH - 84,130
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.89 13.16 12.02 12.62 13.30 12.42 11.62 17.92%
EPS 0.15 0.21 1.39 0.51 0.81 0.67 0.45 -51.82%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.3738 0.3729 0.3188 0.357 0.3571 0.3401 0.3193 11.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 0.83 1.00 1.01 0.95 0.85 -
P/RPS 0.85 1.07 1.10 1.26 1.21 1.19 1.17 -19.13%
P/EPS 83.33 67.18 9.50 31.06 19.77 22.14 29.83 97.97%
EY 1.20 1.49 10.53 3.22 5.06 4.52 3.35 -49.46%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
P/NAPS 0.34 0.38 0.42 0.45 0.45 0.43 0.43 -14.45%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 29/05/07 -
Price 0.70 0.80 0.80 0.90 0.96 0.99 0.88 -
P/RPS 0.75 0.97 1.06 1.14 1.15 1.24 1.21 -27.23%
P/EPS 72.92 61.07 9.15 27.95 18.79 23.08 30.88 77.05%
EY 1.37 1.64 10.92 3.58 5.32 4.33 3.24 -43.57%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.05 -
P/NAPS 0.30 0.34 0.40 0.40 0.43 0.45 0.44 -22.47%

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