[TNLOGIS] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -66.16%
YoY- 135.25%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 44,343 43,039 36,691 33,518 34,912 32,398 30,870 27.22%
PBT 2,317 3,245 2,222 1,515 2,722 1,334 1,357 42.71%
Tax -1,259 -1,595 -975 -933 -1,002 -876 -542 75.12%
NP 1,058 1,650 1,247 582 1,720 458 815 18.94%
-
NP to SH 1,058 1,650 1,247 582 1,720 458 815 18.94%
-
Tax Rate 54.34% 49.15% 43.88% 61.58% 36.81% 65.67% 39.94% -
Total Cost 43,285 41,389 35,444 32,936 33,192 31,940 30,055 27.44%
-
Net Worth 137,540 139,891 133,706 139,679 137,599 138,104 133,831 1.83%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 2,182 - - - -
Div Payout % - - - 375.00% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 137,540 139,891 133,706 139,679 137,599 138,104 133,831 1.83%
NOSH 70,533 71,739 69,277 72,749 71,666 70,461 42,894 39.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.39% 3.83% 3.40% 1.74% 4.93% 1.41% 2.64% -
ROE 0.77% 1.18% 0.93% 0.42% 1.25% 0.33% 0.61% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 62.87 59.99 52.96 46.07 48.71 45.98 71.97 -8.59%
EPS 1.50 2.30 1.80 0.80 2.40 0.65 1.90 -14.54%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.93 1.92 1.92 1.96 3.12 -26.83%
Adjusted Per Share Value based on latest NOSH - 72,749
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.40 8.15 6.95 6.35 6.61 6.14 5.85 27.19%
EPS 0.20 0.31 0.24 0.11 0.33 0.09 0.15 21.07%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2606 0.265 0.2533 0.2646 0.2607 0.2616 0.2536 1.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.50 1.60 1.78 1.76 1.62 1.38 1.87 -
P/RPS 2.39 2.67 3.36 3.82 3.33 3.00 2.60 -5.44%
P/EPS 100.00 69.57 98.89 220.00 67.50 212.31 98.42 1.06%
EY 1.00 1.44 1.01 0.45 1.48 0.47 1.02 -1.30%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.92 0.92 0.84 0.70 0.60 18.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 26/11/02 28/08/02 28/05/02 26/02/02 27/11/01 30/08/01 -
Price 1.43 1.50 1.69 1.90 1.70 1.57 2.58 -
P/RPS 2.27 2.50 3.19 4.12 3.49 3.41 3.58 -26.13%
P/EPS 95.33 65.22 93.89 237.50 70.83 241.54 135.79 -20.95%
EY 1.05 1.53 1.07 0.42 1.41 0.41 0.74 26.19%
DY 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.88 0.99 0.89 0.80 0.83 -8.18%

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