[TNLOGIS] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -3182.93%
YoY- -455.15%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 225,233 216,261 207,874 200,702 186,693 179,466 174,390 18.54%
PBT -2,787 -5,716 -5,644 -5,011 1,092 1,404 1,323 -
Tax -1,235 -893 -1,330 -1,583 -1,204 -1,325 -1,115 7.03%
NP -4,022 -6,609 -6,974 -6,594 -112 79 208 -
-
NP to SH -4,338 -6,889 -7,189 -6,730 -205 47 206 -
-
Tax Rate - - - - 110.26% 94.37% 84.28% -
Total Cost 229,255 222,870 214,848 207,296 186,805 179,387 174,182 20.04%
-
Net Worth 174,889 174,092 179,061 16,657,827 85,499 153,044 154,834 8.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 160,171 160,171 160,171 160,171 - - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 174,889 174,092 179,061 16,657,827 85,499 153,044 154,834 8.43%
NOSH 84,081 84,102 86,923 8,008,571 85,499 85,499 86,499 -1.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.79% -3.06% -3.35% -3.29% -0.06% 0.04% 0.12% -
ROE -2.48% -3.96% -4.01% -0.04% -0.24% 0.03% 0.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 267.87 257.14 239.15 2.51 218.35 209.90 201.61 20.79%
EPS -5.16 -8.19 -8.27 -0.08 -0.24 0.05 0.24 -
DPS 190.50 190.45 184.27 2.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 2.06 2.08 1.00 1.79 1.79 10.49%
Adjusted Per Share Value based on latest NOSH - 8,008,571
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 43.87 42.12 40.49 39.09 36.36 34.95 33.97 18.53%
EPS -0.84 -1.34 -1.40 -1.31 -0.04 0.01 0.04 -
DPS 31.20 31.20 31.20 31.20 0.00 0.00 0.00 -
NAPS 0.3406 0.3391 0.3488 32.4439 0.1665 0.2981 0.3016 8.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.75 0.64 0.65 0.65 0.60 0.64 0.84 -
P/RPS 0.28 0.25 0.27 25.94 0.27 0.30 0.42 -23.62%
P/EPS -14.54 -7.81 -7.86 -773.49 -250.24 1,164.26 352.72 -
EY -6.88 -12.80 -12.72 -0.13 -0.40 0.09 0.28 -
DY 253.99 297.57 283.49 3.08 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.31 0.60 0.36 0.47 -16.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 30/08/06 31/05/06 22/02/06 21/11/05 29/08/05 -
Price 0.81 0.79 0.62 0.65 0.69 0.68 0.78 -
P/RPS 0.30 0.31 0.26 25.94 0.32 0.32 0.39 -16.00%
P/EPS -15.70 -9.64 -7.50 -773.49 -287.78 1,237.02 327.52 -
EY -6.37 -10.37 -13.34 -0.13 -0.35 0.08 0.31 -
DY 235.18 241.07 297.21 3.08 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.30 0.31 0.69 0.38 0.44 -7.70%

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