[TNLOGIS] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -39.61%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 186,693 179,466 174,390 170,271 167,521 167,623 164,445 8.80%
PBT 1,092 1,404 1,323 3,130 4,881 6,268 6,430 -69.23%
Tax -1,204 -1,325 -1,115 -1,235 -1,743 -1,870 -1,672 -19.61%
NP -112 79 208 1,895 3,138 4,398 4,758 -
-
NP to SH -205 47 206 1,895 3,138 4,398 4,754 -
-
Tax Rate 110.26% 94.37% 84.28% 39.46% 35.71% 29.83% 26.00% -
Total Cost 186,805 179,387 174,182 168,376 164,383 163,225 159,687 10.99%
-
Net Worth 85,499 153,044 154,834 144,891 155,699 145,609 138,816 -27.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,175 2,175 2,175 -
Div Payout % - - - - 69.31% 49.45% 45.75% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 85,499 153,044 154,834 144,891 155,699 145,609 138,816 -27.54%
NOSH 85,499 85,499 86,499 81,400 86,499 76,636 72,678 11.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.06% 0.04% 0.12% 1.11% 1.87% 2.62% 2.89% -
ROE -0.24% 0.03% 0.13% 1.31% 2.02% 3.02% 3.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 218.35 209.90 201.61 209.18 193.67 218.73 226.26 -2.33%
EPS -0.24 0.05 0.24 2.33 3.63 5.74 6.54 -
DPS 0.00 0.00 0.00 0.00 2.51 2.84 2.99 -
NAPS 1.00 1.79 1.79 1.78 1.80 1.90 1.91 -34.96%
Adjusted Per Share Value based on latest NOSH - 81,400
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.36 34.95 33.97 33.16 32.63 32.65 32.03 8.79%
EPS -0.04 0.01 0.04 0.37 0.61 0.86 0.93 -
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.1665 0.2981 0.3016 0.2822 0.3033 0.2836 0.2704 -27.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.60 0.64 0.84 0.99 1.18 1.42 1.39 -
P/RPS 0.27 0.30 0.42 0.47 0.61 0.65 0.61 -41.83%
P/EPS -250.24 1,164.26 352.72 42.53 32.53 24.74 21.25 -
EY -0.40 0.09 0.28 2.35 3.07 4.04 4.71 -
DY 0.00 0.00 0.00 0.00 2.13 2.00 2.15 -
P/NAPS 0.60 0.36 0.47 0.56 0.66 0.75 0.73 -12.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 21/11/05 29/08/05 26/05/05 24/02/05 25/11/04 27/08/04 -
Price 0.69 0.68 0.78 0.90 1.12 1.28 1.30 -
P/RPS 0.32 0.32 0.39 0.43 0.58 0.59 0.57 -31.87%
P/EPS -287.78 1,237.02 327.52 38.66 30.87 22.30 19.87 -
EY -0.35 0.08 0.31 2.59 3.24 4.48 5.03 -
DY 0.00 0.00 0.00 0.00 2.25 2.22 2.30 -
P/NAPS 0.69 0.38 0.44 0.51 0.62 0.67 0.68 0.97%

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