[TNLOGIS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 69.85%
YoY- 211.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 215,672 148,068 69,463 265,837 202,399 135,785 65,582 120.34%
PBT 4,279 4,052 1,890 9,073 5,345 4,538 1,747 81.21%
Tax -2,557 -1,926 -677 9,113 5,420 3,481 1,865 -
NP 1,722 2,126 1,213 18,186 10,765 8,019 3,612 -38.83%
-
NP to SH 1,434 1,908 1,102 17,878 10,526 7,817 3,517 -44.86%
-
Tax Rate 59.76% 47.53% 35.82% -100.44% -101.40% -76.71% -106.75% -
Total Cost 213,950 145,942 68,250 247,651 191,634 127,766 61,970 127.57%
-
Net Worth 193,715 197,524 196,845 195,104 188,324 188,483 179,539 5.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 33 - - - -
Div Payout % - - - 0.19% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 193,715 197,524 196,845 195,104 188,324 188,483 179,539 5.17%
NOSH 83,859 84,052 84,122 84,096 84,073 84,144 81,981 1.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.80% 1.44% 1.75% 6.84% 5.32% 5.91% 5.51% -
ROE 0.74% 0.97% 0.56% 9.16% 5.59% 4.15% 1.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 257.18 176.16 82.57 316.11 240.74 161.37 80.00 117.05%
EPS 1.71 2.27 1.31 21.26 12.52 9.29 4.18 -44.74%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 2.31 2.35 2.34 2.32 2.24 2.24 2.19 3.60%
Adjusted Per Share Value based on latest NOSH - 84,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.01 28.84 13.53 51.78 39.42 26.45 12.77 120.39%
EPS 0.28 0.37 0.21 3.48 2.05 1.52 0.68 -44.50%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.3773 0.3847 0.3834 0.38 0.3668 0.3671 0.3497 5.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.80 0.88 0.83 1.00 1.01 0.95 -
P/RPS 0.26 0.45 1.07 0.26 0.42 0.63 1.19 -63.55%
P/EPS 39.77 35.24 67.18 3.90 7.99 10.87 22.14 47.50%
EY 2.51 2.84 1.49 25.61 12.52 9.20 4.52 -32.31%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.38 0.36 0.45 0.45 0.43 -23.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 25/11/08 21/08/08 28/05/08 27/02/08 19/11/07 27/08/07 -
Price 0.67 0.70 0.80 0.80 0.90 0.96 0.99 -
P/RPS 0.26 0.40 0.97 0.25 0.37 0.59 1.24 -64.53%
P/EPS 39.18 30.84 61.07 3.76 7.19 10.33 23.08 42.07%
EY 2.55 3.24 1.64 26.57 13.91 9.68 4.33 -29.62%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.34 0.34 0.40 0.43 0.45 -25.29%

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