[TNLOGIS] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 192,788 184,943 187,527 176,995 177,867 177,983 180,733 4.41% QoQ % 4.24% -1.38% 5.95% -0.49% -0.07% -1.52% - Horiz. % 106.67% 102.33% 103.76% 97.93% 98.41% 98.48% 100.00%
PBT 1,396 28,796 2,464 4,532 2,652 7,566 4,567 -54.72% QoQ % -95.15% 1,068.67% -45.63% 70.89% -64.95% 65.67% - Horiz. % 30.57% 630.52% 53.95% 99.23% 58.07% 165.67% 100.00%
Tax -402 -1,437 -2,007 -2,669 -2,152 -5,248 -2,918 -73.42% QoQ % 72.03% 28.40% 24.80% -24.02% 58.99% -79.85% - Horiz. % 13.78% 49.25% 68.78% 91.47% 73.75% 179.85% 100.00%
NP 994 27,359 457 1,863 500 2,318 1,649 -28.71% QoQ % -96.37% 5,886.65% -75.47% 272.60% -78.43% 40.57% - Horiz. % 60.28% 1,659.13% 27.71% 112.98% 30.32% 140.57% 100.00%
NP to SH 747 27,097 194 1,652 382 2,248 1,059 -20.81% QoQ % -97.24% 13,867.53% -88.26% 332.46% -83.01% 112.28% - Horiz. % 70.54% 2,558.73% 18.32% 156.00% 36.07% 212.28% 100.00%
Tax Rate 28.80 % 4.99 % 81.45 % 58.89 % 81.15 % 69.36 % 63.89 % -41.30% QoQ % 477.15% -93.87% 38.31% -27.43% 17.00% 8.56% - Horiz. % 45.08% 7.81% 127.48% 92.17% 127.02% 108.56% 100.00%
Total Cost 191,794 157,584 187,070 175,132 177,367 175,665 179,084 4.69% QoQ % 21.71% -15.76% 6.82% -1.26% 0.97% -1.91% - Horiz. % 107.10% 87.99% 104.46% 97.79% 99.04% 98.09% 100.00%
Net Worth 889,297 894,440 791,630 791,632 791,636 791,636 791,636 8.09% QoQ % -0.57% 12.99% -0.00% -0.00% 0.00% 0.00% - Horiz. % 112.34% 112.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 889,297 894,440 791,630 791,632 791,636 791,636 791,636 8.09% QoQ % -0.57% 12.99% -0.00% -0.00% 0.00% 0.00% - Horiz. % 112.34% 112.99% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 514,045 514,046 514,046 514,047 514,050 514,050 514,050 -0.00% QoQ % -0.00% 0.00% -0.00% -0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.52 % 14.79 % 0.24 % 1.05 % 0.28 % 1.30 % 0.91 % -31.21% QoQ % -96.48% 6,062.50% -77.14% 275.00% -78.46% 42.86% - Horiz. % 57.14% 1,625.27% 26.37% 115.38% 30.77% 142.86% 100.00%
ROE 0.08 % 3.03 % 0.02 % 0.21 % 0.05 % 0.28 % 0.13 % -27.72% QoQ % -97.36% 15,050.00% -90.48% 320.00% -82.14% 115.38% - Horiz. % 61.54% 2,330.77% 15.38% 161.54% 38.46% 215.38% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.50 35.98 36.48 34.43 34.60 34.62 35.16 4.40% QoQ % 4.22% -1.37% 5.95% -0.49% -0.06% -1.54% - Horiz. % 106.66% 102.33% 103.75% 97.92% 98.41% 98.46% 100.00%
EPS 0.15 5.27 0.04 0.25 0.07 0.44 0.21 -20.14% QoQ % -97.15% 13,075.00% -84.00% 257.14% -84.09% 109.52% - Horiz. % 71.43% 2,509.52% 19.05% 119.05% 33.33% 209.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7300 1.7400 1.5400 1.5400 1.5400 1.5400 1.5400 8.09% QoQ % -0.57% 12.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.34% 112.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 527,825 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.52 35.04 35.53 33.53 33.70 33.72 34.24 4.40% QoQ % 4.22% -1.38% 5.96% -0.50% -0.06% -1.52% - Horiz. % 106.66% 102.34% 103.77% 97.93% 98.42% 98.48% 100.00%
EPS 0.14 5.13 0.04 0.31 0.07 0.43 0.20 -21.21% QoQ % -97.27% 12,725.00% -87.10% 342.86% -83.72% 115.00% - Horiz. % 70.00% 2,565.00% 20.00% 155.00% 35.00% 215.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6848 1.6946 1.4998 1.4998 1.4998 1.4998 1.4998 8.09% QoQ % -0.58% 12.99% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.33% 112.99% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.6850 0.7250 0.7900 0.6000 0.6400 0.7250 0.8000 -
P/RPS 1.83 2.02 2.17 1.74 1.85 2.09 2.28 -13.67% QoQ % -9.41% -6.91% 24.71% -5.95% -11.48% -8.33% - Horiz. % 80.26% 88.60% 95.18% 76.32% 81.14% 91.67% 100.00%
P/EPS 471.38 13.75 2,093.28 186.70 861.24 165.79 388.33 13.83% QoQ % 3,328.22% -99.34% 1,021.20% -78.32% 419.48% -57.31% - Horiz. % 121.39% 3.54% 539.05% 48.08% 221.78% 42.69% 100.00%
EY 0.21 7.27 0.05 0.54 0.12 0.60 0.26 -13.30% QoQ % -97.11% 14,440.00% -90.74% 350.00% -80.00% 130.77% - Horiz. % 80.77% 2,796.15% 19.23% 207.69% 46.15% 230.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.42 0.51 0.39 0.42 0.47 0.52 -16.09% QoQ % -4.76% -17.65% 30.77% -7.14% -10.64% -9.62% - Horiz. % 76.92% 80.77% 98.08% 75.00% 80.77% 90.38% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 - 27/02/23 29/11/22 29/08/22 30/05/22 21/02/22 -
Price 0.7600 0.7250 0.7700 0.6800 0.6200 0.6500 0.7400 -
P/RPS 2.03 2.02 2.11 1.97 1.79 1.88 2.10 -2.24% QoQ % 0.50% -4.27% 7.11% 10.06% -4.79% -10.48% - Horiz. % 96.67% 96.19% 100.48% 93.81% 85.24% 89.52% 100.00%
P/EPS 522.99 13.75 2,040.29 211.59 834.32 148.64 359.20 28.55% QoQ % 3,703.56% -99.33% 864.27% -74.64% 461.30% -58.62% - Horiz. % 145.60% 3.83% 568.01% 58.91% 232.27% 41.38% 100.00%
EY 0.19 7.27 0.05 0.47 0.12 0.67 0.28 -22.83% QoQ % -97.39% 14,440.00% -89.36% 291.67% -82.09% 139.29% - Horiz. % 67.86% 2,596.43% 17.86% 167.86% 42.86% 239.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.44 0.42 0.50 0.44 0.40 0.42 0.48 -5.65% QoQ % 4.76% -16.00% 13.64% 10.00% -4.76% -12.50% - Horiz. % 91.67% 87.50% 104.17% 91.67% 83.33% 87.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report 30 Sep 2022.pdf 
