[TNLOGIS] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 30.91%
YoY- 137.97%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 54,921 40,912 38,162 38,142 33,518 32,114 27,049 12.52%
PBT -7,777 -1,674 77 609 1,515 -1,412 2,252 -
Tax 139 518 10 776 -933 1,412 -501 -
NP -7,638 -1,156 87 1,385 582 0 1,751 -
-
NP to SH -7,681 -1,156 87 1,385 582 -1,651 1,751 -
-
Tax Rate - - -12.99% -127.42% 61.58% - 22.25% -
Total Cost 62,559 42,068 38,075 36,757 32,936 32,114 25,298 16.27%
-
Net Worth 16,657,827 144,891 72,500 143,602 139,679 128,279 103,944 132.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 160,171 - 2,175 2,186 2,182 3,167 3,161 92.30%
Div Payout % 0.00% - 2,500.00% 157.89% 375.00% 0.00% 180.57% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 16,657,827 144,891 72,500 143,602 139,679 128,279 103,944 132.97%
NOSH 8,008,571 81,400 72,500 72,894 72,749 39,592 39,522 142.25%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -13.91% -2.83% 0.23% 3.63% 1.74% 0.00% 6.47% -
ROE -0.05% -0.80% 0.12% 0.96% 0.42% -1.29% 1.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 0.69 50.26 52.64 52.32 46.07 81.11 68.44 -53.50%
EPS -9.08 -0.01 0.10 1.90 0.80 -2.50 4.44 -
DPS 2.00 0.00 3.00 3.00 3.00 8.00 8.00 -20.62%
NAPS 2.08 1.78 1.00 1.97 1.92 3.24 2.63 -3.83%
Adjusted Per Share Value based on latest NOSH - 72,894
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.70 7.97 7.43 7.43 6.53 6.25 5.27 12.52%
EPS -1.50 -0.23 0.02 0.27 0.11 -0.32 0.34 -
DPS 31.20 0.00 0.42 0.43 0.43 0.62 0.62 92.08%
NAPS 32.4439 0.2822 0.1412 0.2797 0.2721 0.2498 0.2024 132.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.99 1.70 1.29 1.76 2.66 5.10 -
P/RPS 94.78 1.97 3.23 2.47 3.82 3.28 7.45 52.75%
P/EPS -677.72 -69.71 1,416.67 67.89 220.00 -63.79 115.11 -
EY -0.15 -1.43 0.07 1.47 0.45 -1.57 0.87 -
DY 3.08 0.00 1.76 2.33 1.70 3.01 1.57 11.88%
P/NAPS 0.31 0.56 1.70 0.65 0.92 0.82 1.94 -26.32%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 29/06/04 28/05/03 28/05/02 30/05/01 30/05/00 -
Price 0.65 0.90 1.38 1.30 1.90 2.07 4.38 -
P/RPS 94.78 1.79 2.62 2.48 4.12 2.55 6.40 56.67%
P/EPS -677.72 -63.37 1,150.00 68.42 237.50 -49.64 98.86 -
EY -0.15 -1.58 0.09 1.46 0.42 -2.01 1.01 -
DY 3.08 0.00 2.17 2.31 1.58 3.86 1.83 9.06%
P/NAPS 0.31 0.51 1.38 0.66 0.99 0.64 1.67 -24.46%

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