[TNLOGIS] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -89.13%
YoY- -95.67%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 200,702 186,693 179,466 174,390 170,271 167,521 167,623 12.76%
PBT -5,011 1,092 1,404 1,323 3,130 4,881 6,268 -
Tax -1,583 -1,204 -1,325 -1,115 -1,235 -1,743 -1,870 -10.52%
NP -6,594 -112 79 208 1,895 3,138 4,398 -
-
NP to SH -6,730 -205 47 206 1,895 3,138 4,398 -
-
Tax Rate - 110.26% 94.37% 84.28% 39.46% 35.71% 29.83% -
Total Cost 207,296 186,805 179,387 174,182 168,376 164,383 163,225 17.29%
-
Net Worth 16,657,827 85,499 153,044 154,834 144,891 155,699 145,609 2263.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 160,171 - - - - 2,175 2,175 1661.51%
Div Payout % 0.00% - - - - 69.31% 49.45% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 16,657,827 85,499 153,044 154,834 144,891 155,699 145,609 2263.42%
NOSH 8,008,571 85,499 85,499 86,499 81,400 86,499 76,636 2124.90%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.29% -0.06% 0.04% 0.12% 1.11% 1.87% 2.62% -
ROE -0.04% -0.24% 0.03% 0.13% 1.31% 2.02% 3.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.51 218.35 209.90 201.61 209.18 193.67 218.73 -94.92%
EPS -0.08 -0.24 0.05 0.24 2.33 3.63 5.74 -
DPS 2.00 0.00 0.00 0.00 0.00 2.51 2.84 -20.86%
NAPS 2.08 1.00 1.79 1.79 1.78 1.80 1.90 6.22%
Adjusted Per Share Value based on latest NOSH - 86,499
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.02 35.37 34.00 33.04 32.26 31.74 31.76 12.75%
EPS -1.28 -0.04 0.01 0.04 0.36 0.59 0.83 -
DPS 30.35 0.00 0.00 0.00 0.00 0.41 0.41 1667.62%
NAPS 31.5594 0.162 0.29 0.2933 0.2745 0.295 0.2759 2263.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.65 0.60 0.64 0.84 0.99 1.18 1.42 -
P/RPS 25.94 0.27 0.30 0.42 0.47 0.61 0.65 1070.43%
P/EPS -773.49 -250.24 1,164.26 352.72 42.53 32.53 24.74 -
EY -0.13 -0.40 0.09 0.28 2.35 3.07 4.04 -
DY 3.08 0.00 0.00 0.00 0.00 2.13 2.00 33.39%
P/NAPS 0.31 0.60 0.36 0.47 0.56 0.66 0.75 -44.54%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 25/11/04 -
Price 0.65 0.69 0.68 0.78 0.90 1.12 1.28 -
P/RPS 25.94 0.32 0.32 0.39 0.43 0.58 0.59 1148.57%
P/EPS -773.49 -287.78 1,237.02 327.52 38.66 30.87 22.30 -
EY -0.13 -0.35 0.08 0.31 2.59 3.24 4.48 -
DY 3.08 0.00 0.00 0.00 0.00 2.25 2.22 24.41%
P/NAPS 0.31 0.69 0.38 0.44 0.51 0.62 0.67 -40.20%

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