[TNLOGIS] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -6.82%
YoY- -3589.81%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 231,622 225,233 216,261 207,874 200,702 186,693 179,466 18.55%
PBT 8,444 -2,787 -5,716 -5,644 -5,011 1,092 1,404 231.07%
Tax -2,368 -1,235 -893 -1,330 -1,583 -1,204 -1,325 47.32%
NP 6,076 -4,022 -6,609 -6,974 -6,594 -112 79 1713.32%
-
NP to SH 5,744 -4,338 -6,889 -7,189 -6,730 -205 47 2369.92%
-
Tax Rate 28.04% - - - - 110.26% 94.37% -
Total Cost 225,546 229,255 222,870 214,848 207,296 186,805 179,387 16.50%
-
Net Worth 168,524 174,889 174,092 179,061 16,657,827 85,499 153,044 6.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 33 160,171 160,171 160,171 160,171 - - -
Div Payout % 0.59% 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 168,524 174,889 174,092 179,061 16,657,827 85,499 153,044 6.64%
NOSH 84,262 84,081 84,102 86,923 8,008,571 85,499 85,499 -0.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.62% -1.79% -3.06% -3.35% -3.29% -0.06% 0.04% -
ROE 3.41% -2.48% -3.96% -4.01% -0.04% -0.24% 0.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 274.88 267.87 257.14 239.15 2.51 218.35 209.90 19.71%
EPS 6.82 -5.16 -8.19 -8.27 -0.08 -0.24 0.05 2557.72%
DPS 0.04 190.50 190.45 184.27 2.00 0.00 0.00 -
NAPS 2.00 2.08 2.07 2.06 2.08 1.00 1.79 7.68%
Adjusted Per Share Value based on latest NOSH - 86,923
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.11 43.87 42.12 40.49 39.09 36.36 34.95 18.56%
EPS 1.12 -0.84 -1.34 -1.40 -1.31 -0.04 0.01 2230.20%
DPS 0.01 31.20 31.20 31.20 31.20 0.00 0.00 -
NAPS 0.3282 0.3406 0.3391 0.3488 32.4439 0.1665 0.2981 6.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.75 0.64 0.65 0.65 0.60 0.64 -
P/RPS 0.31 0.28 0.25 0.27 25.94 0.27 0.30 2.21%
P/EPS 12.47 -14.54 -7.81 -7.86 -773.49 -250.24 1,164.26 -95.15%
EY 8.02 -6.88 -12.80 -12.72 -0.13 -0.40 0.09 1900.51%
DY 0.05 253.99 297.57 283.49 3.08 0.00 0.00 -
P/NAPS 0.43 0.36 0.31 0.32 0.31 0.60 0.36 12.58%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 -
Price 0.88 0.81 0.79 0.62 0.65 0.69 0.68 -
P/RPS 0.32 0.30 0.31 0.26 25.94 0.32 0.32 0.00%
P/EPS 12.91 -15.70 -9.64 -7.50 -773.49 -287.78 1,237.02 -95.23%
EY 7.75 -6.37 -10.37 -13.34 -0.13 -0.35 0.08 2015.20%
DY 0.05 235.18 241.07 297.21 3.08 0.00 0.00 -
P/NAPS 0.44 0.39 0.38 0.30 0.31 0.69 0.38 10.27%

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