[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 84.04%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 262,328 212,512 183,824 167,348 167,536 146,764 123,480 13.37%
PBT 6,988 1,116 3,648 10,876 10,044 8,888 5,428 4.29%
Tax 7,460 -1,244 -2,256 -2,736 -3,176 -3,900 -2,168 -
NP 14,448 -128 1,392 8,140 6,868 4,988 3,260 28.14%
-
NP to SH 14,068 -452 1,384 8,140 6,816 4,988 3,260 27.58%
-
Tax Rate -106.75% 111.47% 61.84% 25.16% 31.62% 43.88% 39.94% -
Total Cost 247,880 212,640 182,432 159,208 160,668 141,776 120,220 12.81%
-
Net Worth 179,539 179,061 154,834 138,952 140,579 133,706 133,831 5.01%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 179,539 179,061 154,834 138,952 140,579 133,706 133,831 5.01%
NOSH 81,981 86,923 86,499 72,750 70,999 69,277 42,894 11.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.51% -0.06% 0.76% 4.86% 4.10% 3.40% 2.64% -
ROE 7.84% -0.25% 0.89% 5.86% 4.85% 3.73% 2.44% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 319.98 244.48 212.51 230.03 235.97 211.85 287.87 1.77%
EPS 16.72 -0.16 1.60 11.20 9.60 7.20 7.60 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 1.79 1.91 1.98 1.93 3.12 -5.72%
Adjusted Per Share Value based on latest NOSH - 72,678
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.09 41.39 35.80 32.59 32.63 28.58 24.05 13.37%
EPS 2.74 -0.09 0.27 1.59 1.33 0.97 0.63 27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3488 0.3016 0.2706 0.2738 0.2604 0.2607 5.01%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.65 0.84 1.39 1.50 1.78 1.87 -
P/RPS 0.30 0.27 0.40 0.60 0.64 0.84 0.65 -12.08%
P/EPS 5.54 -125.00 52.50 12.42 15.63 24.72 24.61 -21.99%
EY 18.06 -0.80 1.90 8.05 6.40 4.04 4.06 28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.47 0.73 0.76 0.92 0.60 -5.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 -
Price 0.99 0.62 0.78 1.30 1.58 1.69 2.58 -
P/RPS 0.31 0.25 0.37 0.57 0.67 0.80 0.90 -16.26%
P/EPS 5.77 -119.23 48.75 11.62 16.46 23.47 33.95 -25.56%
EY 17.33 -0.84 2.05 8.61 6.08 4.26 2.95 34.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.44 0.68 0.80 0.88 0.83 -9.69%

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