[TNLOGIS] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -99.23%
YoY- -99.5%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 76,584 75,084 71,655 72,937 76,540 71,905 67,413 8.86%
PBT -4,712 249 26,359 336 3,424 1,700 2,699 -
Tax -42 -94 -1,858 -205 -546 -421 -196 -64.15%
NP -4,754 155 24,501 131 2,878 1,279 2,503 -
-
NP to SH -4,926 99 24,409 21 2,710 1,248 2,368 -
-
Tax Rate - 37.75% 7.05% 61.01% 15.95% 24.76% 7.26% -
Total Cost 81,338 74,929 47,154 72,806 73,662 70,626 64,910 16.21%
-
Net Worth 275,721 275,549 280,902 255,150 209,562 206,594 204,016 22.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,887 - - - 5,877 -
Div Payout % - - 24.12% - - - 248.19% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 275,721 275,549 280,902 255,150 209,562 206,594 204,016 22.21%
NOSH 84,061 82,500 84,102 105,000 84,161 84,324 83,957 0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.21% 0.21% 34.19% 0.18% 3.76% 1.78% 3.71% -
ROE -1.79% 0.04% 8.69% 0.01% 1.29% 0.60% 1.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.10 91.01 85.20 69.46 90.94 85.27 80.29 8.77%
EPS -5.86 0.12 29.02 0.02 3.22 1.48 2.82 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 3.28 3.34 3.34 2.43 2.49 2.45 2.43 22.11%
Adjusted Per Share Value based on latest NOSH - 105,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.92 14.62 13.96 14.21 14.91 14.00 13.13 8.88%
EPS -0.96 0.02 4.75 0.00 0.53 0.24 0.46 -
DPS 0.00 0.00 1.15 0.00 0.00 0.00 1.14 -
NAPS 0.537 0.5367 0.5471 0.4969 0.4082 0.4024 0.3974 22.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.14 0.865 1.05 0.90 0.81 0.91 -
P/RPS 1.10 1.25 1.02 1.51 0.99 0.95 1.13 -1.77%
P/EPS -17.06 950.00 2.98 5,250.00 27.95 54.73 32.26 -
EY -5.86 0.11 33.55 0.02 3.58 1.83 3.10 -
DY 0.00 0.00 8.09 0.00 0.00 0.00 7.69 -
P/NAPS 0.30 0.34 0.26 0.43 0.36 0.33 0.37 -13.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 19/08/11 27/05/11 24/02/11 25/11/10 20/08/10 01/06/10 -
Price 0.98 1.12 0.98 0.93 0.95 1.00 0.89 -
P/RPS 1.08 1.23 1.15 1.34 1.04 1.17 1.11 -1.80%
P/EPS -16.72 933.33 3.38 4,650.00 29.50 67.57 31.56 -
EY -5.98 0.11 29.62 0.02 3.39 1.48 3.17 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.87 -
P/NAPS 0.30 0.34 0.29 0.38 0.38 0.41 0.37 -13.03%

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