[TNLOGIS] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -38.77%
YoY- 3212.39%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 71,905 63,955 69,463 65,582 53,128 45,956 41,837 9.44%
PBT 1,700 1,605 1,890 1,747 279 912 2,719 -7.52%
Tax -421 -194 -677 1,865 -311 -564 -684 -7.76%
NP 1,279 1,411 1,213 3,612 -32 348 2,035 -7.44%
-
NP to SH 1,248 1,280 1,102 3,517 -113 346 2,035 -7.82%
-
Tax Rate 24.76% 12.09% 35.82% -106.75% 111.47% 61.84% 25.16% -
Total Cost 70,626 62,544 68,250 61,970 53,160 45,608 39,802 10.02%
-
Net Worth 206,594 197,052 196,845 179,539 179,061 154,834 138,952 6.83%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 206,594 197,052 196,845 179,539 179,061 154,834 138,952 6.83%
NOSH 84,324 84,210 84,122 81,981 86,923 86,499 72,750 2.48%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.78% 2.21% 1.75% 5.51% -0.06% 0.76% 4.86% -
ROE 0.60% 0.65% 0.56% 1.96% -0.06% 0.22% 1.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 85.27 75.95 82.57 80.00 61.12 53.13 57.51 6.78%
EPS 1.48 1.52 1.31 4.18 -0.04 0.40 2.80 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.34 2.34 2.19 2.06 1.79 1.91 4.23%
Adjusted Per Share Value based on latest NOSH - 81,981
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.00 12.46 13.53 12.77 10.35 8.95 8.15 9.43%
EPS 0.24 0.25 0.21 0.68 -0.02 0.07 0.40 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4024 0.3838 0.3834 0.3497 0.3488 0.3016 0.2706 6.83%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.65 0.88 0.95 0.65 0.84 1.39 -
P/RPS 0.95 0.86 1.07 1.19 1.06 1.58 2.42 -14.42%
P/EPS 54.73 42.76 67.18 22.14 -500.00 210.00 49.69 1.62%
EY 1.83 2.34 1.49 4.52 -0.20 0.48 2.01 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.38 0.43 0.32 0.47 0.73 -12.38%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 19/08/09 21/08/08 27/08/07 30/08/06 29/08/05 27/08/04 -
Price 1.00 0.75 0.80 0.99 0.62 0.78 1.30 -
P/RPS 1.17 0.99 0.97 1.24 1.01 1.47 2.26 -10.38%
P/EPS 67.57 49.34 61.07 23.08 -476.92 195.00 46.47 6.43%
EY 1.48 2.03 1.64 4.33 -0.21 0.51 2.15 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.34 0.45 0.30 0.44 0.68 -8.08%

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