[TNLOGIS] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
30-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -85.3%
YoY- -58.65%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 131,698 98,180 63,268 30,870 126,367 94,253 62,241 64.89%
PBT 6,928 5,413 2,691 1,357 9,326 10,738 6,679 2.47%
Tax -3,353 -2,420 -1,418 -542 -3,783 -3,544 -2,198 32.55%
NP 3,575 2,993 1,273 815 5,543 7,194 4,481 -13.99%
-
NP to SH 3,575 2,993 1,273 815 5,543 7,194 4,481 -13.99%
-
Tax Rate 48.40% 44.71% 52.69% 39.94% 40.56% 33.00% 32.91% -
Total Cost 128,123 95,187 61,995 30,055 120,824 87,059 57,760 70.16%
-
Net Worth 132,000 75,612 138,615 133,831 128,189 110,676 108,257 14.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 2,062 - - - 3,165 - - -
Div Payout % 57.69% - - - 57.10% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 132,000 75,612 138,615 133,831 128,189 110,676 108,257 14.14%
NOSH 68,750 39,381 70,722 42,894 39,564 39,527 39,654 44.36%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.71% 3.05% 2.01% 2.64% 4.39% 7.63% 7.20% -
ROE 2.71% 3.96% 0.92% 0.61% 4.32% 6.50% 4.14% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 191.56 249.30 89.46 71.97 319.39 238.45 156.96 14.21%
EPS 5.20 7.60 1.80 1.90 8.40 18.20 11.33 -40.52%
DPS 3.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.92 1.92 1.96 3.12 3.24 2.80 2.73 -20.93%
Adjusted Per Share Value based on latest NOSH - 42,894
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.65 19.12 12.32 6.01 24.61 18.36 12.12 64.91%
EPS 0.70 0.58 0.25 0.16 1.08 1.40 0.87 -13.50%
DPS 0.40 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.2571 0.1473 0.27 0.2607 0.2497 0.2156 0.2109 14.13%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.76 1.62 1.38 1.87 2.66 3.04 3.42 -
P/RPS 0.92 0.65 1.54 2.60 0.83 1.27 2.18 -43.76%
P/EPS 33.85 21.32 76.67 98.42 18.99 16.70 30.27 7.74%
EY 2.95 4.69 1.30 1.02 5.27 5.99 3.30 -7.20%
DY 1.70 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 0.92 0.84 0.70 0.60 0.82 1.09 1.25 -18.49%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 28/05/02 26/02/02 27/11/01 30/08/01 30/05/01 27/02/01 28/11/00 -
Price 1.90 1.70 1.57 2.58 2.07 3.00 3.44 -
P/RPS 0.99 0.68 1.75 3.58 0.65 1.26 2.19 -41.12%
P/EPS 36.54 22.37 87.22 135.79 14.78 16.48 30.44 12.96%
EY 2.74 4.47 1.15 0.74 6.77 6.07 3.28 -11.31%
DY 1.58 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 0.99 0.89 0.80 0.83 0.64 1.07 1.26 -14.86%

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