[TNLOGIS] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 23.59%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 212,512 183,824 167,348 167,536 146,764 123,480 118,676 10.19%
PBT 1,116 3,648 10,876 10,044 8,888 5,428 11,836 -32.52%
Tax -1,244 -2,256 -2,736 -3,176 -3,900 -2,168 -3,952 -17.51%
NP -128 1,392 8,140 6,868 4,988 3,260 7,884 -
-
NP to SH -452 1,384 8,140 6,816 4,988 3,260 7,884 -
-
Tax Rate 111.47% 61.84% 25.16% 31.62% 43.88% 39.94% 33.39% -
Total Cost 212,640 182,432 159,208 160,668 141,776 120,220 110,792 11.47%
-
Net Worth 179,061 154,834 138,952 140,579 133,706 133,831 105,251 9.25%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 179,061 154,834 138,952 140,579 133,706 133,831 105,251 9.25%
NOSH 86,923 86,499 72,750 70,999 69,277 42,894 39,420 14.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.06% 0.76% 4.86% 4.10% 3.40% 2.64% 6.64% -
ROE -0.25% 0.89% 5.86% 4.85% 3.73% 2.44% 7.49% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 244.48 212.51 230.03 235.97 211.85 287.87 301.06 -3.40%
EPS -0.16 1.60 11.20 9.60 7.20 7.60 20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.79 1.91 1.98 1.93 3.12 2.67 -4.22%
Adjusted Per Share Value based on latest NOSH - 70,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.26 34.83 31.71 31.74 27.81 23.39 22.48 10.19%
EPS -0.09 0.26 1.54 1.29 0.95 0.62 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3392 0.2933 0.2633 0.2663 0.2533 0.2536 0.1994 9.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 0.84 1.39 1.50 1.78 1.87 3.86 -
P/RPS 0.27 0.40 0.60 0.64 0.84 0.65 1.28 -22.83%
P/EPS -125.00 52.50 12.42 15.63 24.72 24.61 19.30 -
EY -0.80 1.90 8.05 6.40 4.04 4.06 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.73 0.76 0.92 0.60 1.45 -22.25%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 28/08/02 30/08/01 30/08/00 -
Price 0.62 0.78 1.30 1.58 1.69 2.58 3.82 -
P/RPS 0.25 0.37 0.57 0.67 0.80 0.90 1.27 -23.72%
P/EPS -119.23 48.75 11.62 16.46 23.47 33.95 19.10 -
EY -0.84 2.05 8.61 6.08 4.26 2.95 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.68 0.80 0.88 0.83 1.43 -22.90%

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