[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2018 [#1]

Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -84.04%
YoY- 611.57%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 166,912 122,989 150,030 155,149 140,909 131,090 134,691 3.63%
PBT 2,968 -5,760 3,889 7,848 3,780 17,625 19,372 -26.82%
Tax -1,249 285 -1,267 -2,208 -2,637 -3,796 -4,887 -20.32%
NP 1,719 -5,475 2,622 5,640 1,143 13,829 14,485 -29.87%
-
NP to SH 1,549 -5,527 1,942 4,860 683 13,443 13,582 -30.33%
-
Tax Rate 42.08% - 32.58% 28.13% 69.76% 21.54% 25.23% -
Total Cost 165,193 128,464 147,408 149,509 139,766 117,261 120,206 5.43%
-
Net Worth 791,636 690,554 691,305 747,449 661,656 607,640 469,501 9.08%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 791,636 690,554 691,305 747,449 661,656 607,640 469,501 9.08%
NOSH 527,825 460,775 460,775 460,345 426,875 416,191 419,197 3.91%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.03% -4.45% 1.75% 3.64% 0.81% 10.55% 10.75% -
ROE 0.20% -0.80% 0.28% 0.65% 0.10% 2.21% 2.89% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.47 27.07 32.99 34.04 33.01 31.50 32.13 0.17%
EPS 0.30 -1.22 0.43 1.07 0.16 3.23 3.25 -32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.52 1.64 1.55 1.46 1.12 5.44%
Adjusted Per Share Value based on latest NOSH - 460,345
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.62 23.30 28.42 29.39 26.70 24.84 25.52 3.63%
EPS 0.29 -1.05 0.37 0.92 0.13 2.55 2.57 -30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4998 1.3083 1.3097 1.4161 1.2536 1.1512 0.8895 9.08%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.835 0.40 0.43 0.98 1.78 1.50 1.17 -
P/RPS 2.57 1.48 1.30 2.88 5.39 4.76 3.64 -5.63%
P/EPS 277.10 -32.88 100.70 91.90 1,112.50 46.44 36.11 40.39%
EY 0.36 -3.04 0.99 1.09 0.09 2.15 2.77 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.28 0.60 1.15 1.03 1.04 -10.33%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 26/08/19 27/08/18 28/08/17 29/08/16 24/08/15 -
Price 0.895 0.40 0.505 1.00 1.76 1.51 0.96 -
P/RPS 2.76 1.48 1.53 2.94 5.33 4.79 2.99 -1.32%
P/EPS 297.01 -32.88 118.27 93.78 1,100.00 46.75 29.63 46.78%
EY 0.34 -3.04 0.85 1.07 0.09 2.14 3.38 -31.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.26 0.33 0.61 1.14 1.03 0.86 -6.34%

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