[TNLOGIS] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -93.93%
YoY- -93.72%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,516 45,006 41,837 38,162 42,618 41,828 41,884 0.99%
PBT 561 1,524 2,719 77 1,948 1,686 2,511 -63.01%
Tax -388 -681 -684 10 -515 -483 -807 -38.49%
NP 173 843 2,035 87 1,433 1,203 1,704 -78.08%
-
NP to SH 173 843 2,035 87 1,433 1,199 1,704 -78.08%
-
Tax Rate 69.16% 44.69% 25.16% -12.99% 26.44% 28.65% 32.14% -
Total Cost 42,343 44,163 39,802 38,075 41,185 40,625 40,180 3.54%
-
Net Worth 155,699 145,609 138,816 72,500 143,300 141,058 140,579 7.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 2,175 - - - -
Div Payout % - - - 2,500.00% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 155,699 145,609 138,816 72,500 143,300 141,058 140,579 7.01%
NOSH 86,499 76,636 72,678 72,500 71,650 70,529 70,999 14.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.41% 1.87% 4.86% 0.23% 3.36% 2.88% 4.07% -
ROE 0.11% 0.58% 1.47% 0.12% 1.00% 0.85% 1.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.15 58.73 57.56 52.64 59.48 59.31 58.99 -11.40%
EPS 0.20 1.10 2.80 0.10 2.00 1.70 2.40 -80.77%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.80 1.90 1.91 1.00 2.00 2.00 1.98 -6.12%
Adjusted Per Share Value based on latest NOSH - 72,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.05 8.53 7.93 7.23 8.07 7.92 7.94 0.91%
EPS 0.03 0.16 0.39 0.02 0.27 0.23 0.32 -79.21%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.295 0.2759 0.263 0.1374 0.2715 0.2672 0.2663 7.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.18 1.42 1.39 1.70 1.79 1.50 1.50 -
P/RPS 2.40 2.42 2.41 3.23 3.01 2.53 2.54 -3.69%
P/EPS 590.00 129.09 49.64 1,416.67 89.50 88.24 62.50 343.63%
EY 0.17 0.77 2.01 0.07 1.12 1.13 1.60 -77.41%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.73 1.70 0.90 0.75 0.76 -8.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 27/08/04 29/06/04 27/02/04 28/11/03 28/08/03 -
Price 1.12 1.28 1.30 1.38 1.73 1.82 1.58 -
P/RPS 2.28 2.18 2.26 2.62 2.91 3.07 2.68 -10.17%
P/EPS 560.00 116.36 46.43 1,150.00 86.50 107.06 65.83 314.02%
EY 0.18 0.86 2.15 0.09 1.16 0.93 1.52 -75.72%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.68 1.38 0.87 0.91 0.80 -15.56%

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