[TNLOGIS] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -29.64%
YoY- -27.33%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 58,469 50,082 45,006 41,828 43,039 32,398 32,470 10.29%
PBT 1,533 1,605 1,524 1,686 3,245 1,334 3,720 -13.72%
Tax -454 -891 -681 -483 -1,595 -876 -1,210 -15.06%
NP 1,079 714 843 1,203 1,650 458 2,510 -13.12%
-
NP to SH 984 684 843 1,199 1,650 458 2,510 -14.44%
-
Tax Rate 29.62% 55.51% 44.69% 28.65% 49.15% 65.67% 32.53% -
Total Cost 57,390 49,368 44,163 40,625 41,389 31,940 29,960 11.43%
-
Net Worth 174,092 153,044 145,609 141,058 139,891 138,104 108,766 8.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 174,092 153,044 145,609 141,058 139,891 138,104 108,766 8.15%
NOSH 84,102 85,499 76,636 70,529 71,739 70,461 39,841 13.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.85% 1.43% 1.87% 2.88% 3.83% 1.41% 7.73% -
ROE 0.57% 0.45% 0.58% 0.85% 1.18% 0.33% 2.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.52 58.58 58.73 59.31 59.99 45.98 81.50 -2.61%
EPS 1.17 0.81 1.10 1.70 2.30 0.65 6.34 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.79 1.90 2.00 1.95 1.96 2.73 -4.50%
Adjusted Per Share Value based on latest NOSH - 70,529
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.08 9.49 8.53 7.92 8.15 6.14 6.15 10.30%
EPS 0.19 0.13 0.16 0.23 0.31 0.09 0.48 -14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.29 0.2759 0.2672 0.265 0.2616 0.2061 8.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.64 1.42 1.50 1.60 1.38 3.42 -
P/RPS 0.92 1.09 2.42 2.53 2.67 3.00 4.20 -22.35%
P/EPS 54.70 80.00 129.09 88.24 69.57 212.31 54.29 0.12%
EY 1.83 1.25 0.77 1.13 1.44 0.47 1.84 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.75 0.75 0.82 0.70 1.25 -20.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 21/11/05 25/11/04 28/11/03 26/11/02 27/11/01 28/11/00 -
Price 0.79 0.68 1.28 1.82 1.50 1.57 3.44 -
P/RPS 1.14 1.16 2.18 3.07 2.50 3.41 4.22 -19.59%
P/EPS 67.52 85.00 116.36 107.06 65.22 241.54 54.60 3.60%
EY 1.48 1.18 0.86 0.93 1.53 0.41 1.83 -3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.67 0.91 0.77 0.80 1.26 -18.10%

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