[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 41.43%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 45,956 170,271 129,359 86,843 41,837 164,492 126,330 -49.07%
PBT 912 3,130 4,804 4,243 2,719 6,222 6,145 -72.00%
Tax -564 -1,172 -1,753 -1,365 -684 -1,799 -1,809 -54.05%
NP 348 1,958 3,051 2,878 2,035 4,423 4,336 -81.42%
-
NP to SH 346 1,958 3,051 2,878 2,035 4,423 4,336 -81.49%
-
Tax Rate 61.84% 37.44% 36.49% 32.17% 25.16% 28.91% 29.44% -
Total Cost 45,608 168,313 126,308 83,965 39,802 160,069 121,994 -48.13%
-
Net Worth 154,834 135,724 152,549 140,210 138,952 136,315 144,533 4.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 2,175 - -
Div Payout % - - - - - 49.18% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 154,834 135,724 152,549 140,210 138,952 136,315 144,533 4.70%
NOSH 86,499 76,249 84,750 73,794 72,750 72,508 72,266 12.74%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.76% 1.15% 2.36% 3.31% 4.86% 2.69% 3.43% -
ROE 0.22% 1.44% 2.00% 2.05% 1.46% 3.24% 3.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 53.13 223.31 152.64 117.68 57.51 226.86 174.81 -54.82%
EPS 0.40 0.02 3.60 3.90 2.80 6.10 6.00 -83.58%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.79 1.78 1.80 1.90 1.91 1.88 2.00 -7.13%
Adjusted Per Share Value based on latest NOSH - 76,636
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.71 32.26 24.51 16.45 7.93 31.16 23.93 -49.05%
EPS 0.07 0.37 0.58 0.55 0.39 0.84 0.82 -80.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.2933 0.2571 0.289 0.2656 0.2633 0.2583 0.2738 4.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.99 1.18 1.42 1.39 1.70 1.79 -
P/RPS 1.58 0.44 0.77 1.21 2.42 0.75 1.02 33.91%
P/EPS 210.00 38.55 32.78 36.41 49.69 27.87 29.83 267.75%
EY 0.48 2.59 3.05 2.75 2.01 3.59 3.35 -72.65%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.47 0.56 0.66 0.75 0.73 0.90 0.90 -35.17%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 24/02/05 25/11/04 27/08/04 29/06/04 27/02/04 -
Price 0.78 0.90 1.12 1.28 1.30 1.38 1.73 -
P/RPS 1.47 0.40 0.73 1.09 2.26 0.61 0.99 30.18%
P/EPS 195.00 35.05 31.11 32.82 46.47 22.62 28.83 258.06%
EY 0.51 2.85 3.21 3.05 2.15 4.42 3.47 -72.18%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.44 0.51 0.62 0.67 0.68 0.73 0.87 -36.54%

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