[TNLOGIS] QoQ Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -144.61%
YoY- -179.88%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 417,865 200,063 758,258 565,224 376,318 192,788 727,332 -30.82%
PBT 3,327 7,447 68,018 65,202 3,772 1,396 38,446 -80.34%
Tax -4,250 -3,617 -11,050 -18,063 -1,393 -402 -8,265 -35.73%
NP -923 3,830 56,968 47,139 2,379 994 30,181 -
-
NP to SH -1,568 3,515 56,292 46,671 1,963 747 29,327 -
-
Tax Rate 127.74% 48.57% 16.25% 27.70% 36.93% 28.80% 21.50% -
Total Cost 418,788 196,233 701,290 518,085 373,939 191,794 697,151 -28.73%
-
Net Worth 930,683 950,979 945,840 935,560 894,438 889,297 894,440 2.67%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 930,683 950,979 945,840 935,560 894,438 889,297 894,440 2.67%
NOSH 505,806 527,825 527,825 527,825 527,825 527,825 527,825 -2.79%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -0.22% 1.91% 7.51% 8.34% 0.63% 0.52% 4.15% -
ROE -0.17% 0.37% 5.95% 4.99% 0.22% 0.08% 3.28% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 82.61 38.92 147.51 109.96 73.21 37.50 141.49 -30.07%
EPS -0.31 0.68 10.95 9.08 0.38 0.15 5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 1.84 1.82 1.74 1.73 1.74 3.78%
Adjusted Per Share Value based on latest NOSH - 513,434
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 81.39 38.97 147.68 110.09 73.29 37.55 141.66 -30.81%
EPS -0.31 0.68 10.96 9.09 0.38 0.15 5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8127 1.8522 1.8422 1.8222 1.7421 1.7321 1.7421 2.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.75 0.815 0.775 0.70 0.73 0.685 0.725 -
P/RPS 0.91 2.09 0.53 0.64 1.00 1.83 0.51 46.95%
P/EPS -241.94 119.19 7.08 7.71 191.16 471.38 12.71 -
EY -0.41 0.84 14.13 12.97 0.52 0.21 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.42 0.38 0.42 0.40 0.42 -1.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 27/05/24 26/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.71 0.79 0.795 0.715 0.725 0.76 0.725 -
P/RPS 0.86 2.03 0.54 0.65 0.99 2.03 0.51 41.53%
P/EPS -229.03 115.53 7.26 7.88 189.85 522.99 12.71 -
EY -0.44 0.87 13.77 12.70 0.53 0.19 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.39 0.42 0.44 0.42 -4.80%

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