[TNLOGIS] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -768.21%
YoY- -1428.74%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 63,438 61,310 54,921 40,912 38,162 38,142 33,518 11.20%
PBT 3,728 3,454 -7,777 -1,674 77 609 1,515 16.17%
Tax 3,693 -994 139 518 10 776 -933 -
NP 7,421 2,460 -7,638 -1,156 87 1,385 582 52.78%
-
NP to SH 7,352 2,401 -7,681 -1,156 87 1,385 582 52.55%
-
Tax Rate -99.06% 28.78% - - -12.99% -127.42% 61.58% -
Total Cost 56,017 58,850 62,559 42,068 38,075 36,757 32,936 9.24%
-
Net Worth 168,247 168,524 16,657,827 144,891 72,500 143,602 139,679 3.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 33 33 160,171 - 2,175 2,186 2,182 -50.23%
Div Payout % 0.46% 1.40% 0.00% - 2,500.00% 157.89% 375.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 168,247 168,524 16,657,827 144,891 72,500 143,602 139,679 3.14%
NOSH 84,123 84,262 8,008,571 81,400 72,500 72,894 72,749 2.44%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 11.70% 4.01% -13.91% -2.83% 0.23% 3.63% 1.74% -
ROE 4.37% 1.42% -0.05% -0.80% 0.12% 0.96% 0.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 75.41 72.76 0.69 50.26 52.64 52.32 46.07 8.55%
EPS 8.74 2.85 -9.08 -0.01 0.10 1.90 0.80 48.90%
DPS 0.04 0.04 2.00 0.00 3.00 3.00 3.00 -51.27%
NAPS 2.00 2.00 2.08 1.78 1.00 1.97 1.92 0.68%
Adjusted Per Share Value based on latest NOSH - 81,400
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 12.36 11.94 10.70 7.97 7.43 7.43 6.53 11.20%
EPS 1.43 0.47 -1.50 -0.23 0.02 0.27 0.11 53.28%
DPS 0.01 0.01 31.20 0.00 0.42 0.43 0.43 -46.54%
NAPS 0.3277 0.3282 32.4439 0.2822 0.1412 0.2797 0.2721 3.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.83 0.85 0.65 0.99 1.70 1.29 1.76 -
P/RPS 1.10 1.17 94.78 1.97 3.23 2.47 3.82 -18.72%
P/EPS 9.50 29.83 -677.72 -69.71 1,416.67 67.89 220.00 -40.74%
EY 10.53 3.35 -0.15 -1.43 0.07 1.47 0.45 69.04%
DY 0.05 0.05 3.08 0.00 1.76 2.33 1.70 -44.41%
P/NAPS 0.42 0.43 0.31 0.56 1.70 0.65 0.92 -12.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 31/05/06 26/05/05 29/06/04 28/05/03 28/05/02 -
Price 0.80 0.88 0.65 0.90 1.38 1.30 1.90 -
P/RPS 1.06 1.21 94.78 1.79 2.62 2.48 4.12 -20.23%
P/EPS 9.15 30.88 -677.72 -63.37 1,150.00 68.42 237.50 -41.85%
EY 10.92 3.24 -0.15 -1.58 0.09 1.46 0.42 72.03%
DY 0.05 0.05 3.08 0.00 2.17 2.31 1.58 -43.72%
P/NAPS 0.40 0.44 0.31 0.51 1.38 0.66 0.99 -14.00%

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