[TNLOGIS] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -77.18%
YoY- -98.93%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 207,874 200,702 186,693 179,466 174,390 170,271 167,521 15.52%
PBT -5,644 -5,011 1,092 1,404 1,323 3,130 4,881 -
Tax -1,330 -1,583 -1,204 -1,325 -1,115 -1,235 -1,743 -16.53%
NP -6,974 -6,594 -112 79 208 1,895 3,138 -
-
NP to SH -7,189 -6,730 -205 47 206 1,895 3,138 -
-
Tax Rate - - 110.26% 94.37% 84.28% 39.46% 35.71% -
Total Cost 214,848 207,296 186,805 179,387 174,182 168,376 164,383 19.59%
-
Net Worth 179,061 16,657,827 85,499 153,044 154,834 144,891 155,699 9.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 160,171 160,171 - - - - 2,175 1670.79%
Div Payout % 0.00% 0.00% - - - - 69.31% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,061 16,657,827 85,499 153,044 154,834 144,891 155,699 9.79%
NOSH 86,923 8,008,571 85,499 85,499 86,499 81,400 86,499 0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.35% -3.29% -0.06% 0.04% 0.12% 1.11% 1.87% -
ROE -4.01% -0.04% -0.24% 0.03% 0.13% 1.31% 2.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 239.15 2.51 218.35 209.90 201.61 209.18 193.67 15.14%
EPS -8.27 -0.08 -0.24 0.05 0.24 2.33 3.63 -
DPS 184.27 2.00 0.00 0.00 0.00 0.00 2.51 1667.14%
NAPS 2.06 2.08 1.00 1.79 1.79 1.78 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 85,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.49 39.09 36.36 34.95 33.97 33.16 32.63 15.52%
EPS -1.40 -1.31 -0.04 0.01 0.04 0.37 0.61 -
DPS 31.20 31.20 0.00 0.00 0.00 0.00 0.42 1681.13%
NAPS 0.3488 32.4439 0.1665 0.2981 0.3016 0.2822 0.3033 9.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.65 0.65 0.60 0.64 0.84 0.99 1.18 -
P/RPS 0.27 25.94 0.27 0.30 0.42 0.47 0.61 -42.00%
P/EPS -7.86 -773.49 -250.24 1,164.26 352.72 42.53 32.53 -
EY -12.72 -0.13 -0.40 0.09 0.28 2.35 3.07 -
DY 283.49 3.08 0.00 0.00 0.00 0.00 2.13 2530.24%
P/NAPS 0.32 0.31 0.60 0.36 0.47 0.56 0.66 -38.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 -
Price 0.62 0.65 0.69 0.68 0.78 0.90 1.12 -
P/RPS 0.26 25.94 0.32 0.32 0.39 0.43 0.58 -41.51%
P/EPS -7.50 -773.49 -287.78 1,237.02 327.52 38.66 30.87 -
EY -13.34 -0.13 -0.35 0.08 0.31 2.59 3.24 -
DY 297.21 3.08 0.00 0.00 0.00 0.00 2.25 2517.00%
P/NAPS 0.30 0.31 0.69 0.38 0.44 0.51 0.62 -38.44%

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