[TNLOGIS] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -158.81%
YoY- -117.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 70,343 63,955 60,234 67,604 78,605 69,463 63,438 7.12%
PBT 4,904 1,605 -299 227 2,162 1,890 3,728 20.03%
Tax -1,041 -194 1,064 -631 -1,249 -677 3,693 -
NP 3,863 1,411 765 -404 913 1,213 7,421 -35.26%
-
NP to SH 3,717 1,280 726 -474 806 1,102 7,352 -36.51%
-
Tax Rate 21.23% 12.09% - 277.97% 57.77% 35.82% -99.06% -
Total Cost 66,480 62,544 59,469 68,008 77,692 68,250 56,017 12.08%
-
Net Worth 200,146 197,052 195,581 195,524 197,302 196,845 168,247 12.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 3,372 - - - 33 -
Div Payout % - - 464.48% - - - 0.46% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,146 197,052 195,581 195,524 197,302 196,845 168,247 12.25%
NOSH 84,095 84,210 84,302 84,642 83,958 84,122 84,123 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.49% 2.21% 1.27% -0.60% 1.16% 1.75% 11.70% -
ROE 1.86% 0.65% 0.37% -0.24% 0.41% 0.56% 4.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.65 75.95 71.45 79.87 93.62 82.57 75.41 7.15%
EPS 4.42 1.52 0.86 -0.56 0.96 1.31 8.74 -36.49%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.04 -
NAPS 2.38 2.34 2.32 2.31 2.35 2.34 2.00 12.28%
Adjusted Per Share Value based on latest NOSH - 84,642
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.70 12.46 11.73 13.17 15.31 13.53 12.36 7.09%
EPS 0.72 0.25 0.14 -0.09 0.16 0.21 1.43 -36.68%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.01 -
NAPS 0.3898 0.3838 0.3809 0.3808 0.3843 0.3834 0.3277 12.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.65 0.65 0.68 0.80 0.88 0.83 -
P/RPS 0.90 0.86 0.91 0.85 0.85 1.07 1.10 -12.51%
P/EPS 16.97 42.76 75.48 -121.43 83.33 67.18 9.50 47.16%
EY 5.89 2.34 1.32 -0.82 1.20 1.49 10.53 -32.08%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.28 0.28 0.29 0.34 0.38 0.42 -16.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 19/08/09 22/05/09 23/02/09 25/11/08 21/08/08 28/05/08 -
Price 0.75 0.75 0.65 0.67 0.70 0.80 0.80 -
P/RPS 0.90 0.99 0.91 0.84 0.75 0.97 1.06 -10.32%
P/EPS 16.97 49.34 75.48 -119.64 72.92 61.07 9.15 50.89%
EY 5.89 2.03 1.32 -0.84 1.37 1.64 10.92 -33.71%
DY 0.00 0.00 6.15 0.00 0.00 0.00 0.05 -
P/NAPS 0.32 0.32 0.28 0.29 0.30 0.34 0.40 -13.81%

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