[TANCO] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 104.66%
YoY- -99.54%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,120 12,068 18,452 19,646 11,749 15,412 15,348 -24.22%
PBT -13,158 -6,054 -3,120 671 -9,968 -10,364 -12,432 3.85%
Tax 0 0 0 -206 -1 -2 -4 -
NP -13,158 -6,054 -3,120 465 -9,969 -10,366 -12,436 3.83%
-
NP to SH -13,158 -6,054 -3,120 465 -9,969 -10,366 -12,436 3.83%
-
Tax Rate - - - 30.70% - - - -
Total Cost 23,278 18,122 21,572 19,181 21,718 25,778 27,784 -11.11%
-
Net Worth 264,422 272,699 277,239 282,122 266,925 268,512 270,516 -1.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 264,422 272,699 277,239 282,122 266,925 268,512 270,516 -1.50%
NOSH 334,542 336,333 339,130 332,142 335,291 334,387 334,301 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -130.03% -50.17% -16.91% 2.37% -84.85% -67.26% -81.03% -
ROE -4.98% -2.22% -1.13% 0.16% -3.73% -3.86% -4.60% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.03 3.59 5.44 5.91 3.50 4.61 4.59 -24.16%
EPS -3.93 -1.80 -0.92 0.14 -2.97 -3.10 -3.72 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7904 0.8108 0.8175 0.8494 0.7961 0.803 0.8092 -1.55%
Adjusted Per Share Value based on latest NOSH - 335,105
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.46 0.55 0.84 0.89 0.53 0.70 0.70 -24.39%
EPS -0.60 -0.28 -0.14 0.02 -0.45 -0.47 -0.57 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1241 0.1262 0.1284 0.1215 0.1222 0.1231 -1.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.16 0.18 0.17 0.19 0.22 0.23 0.20 -
P/RPS 5.29 5.02 3.12 3.21 6.28 4.99 4.36 13.74%
P/EPS -4.07 -10.00 -18.48 135.71 -7.40 -7.42 -5.38 -16.96%
EY -24.58 -10.00 -5.41 0.74 -13.52 -13.48 -18.60 20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.22 0.28 0.29 0.25 -13.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 30/08/12 29/05/12 28/02/12 23/11/11 -
Price 0.19 0.15 0.18 0.19 0.19 0.23 0.24 -
P/RPS 6.28 4.18 3.31 3.21 5.42 4.99 5.23 12.95%
P/EPS -4.83 -8.33 -19.57 135.71 -6.39 -7.42 -6.45 -17.52%
EY -20.70 -12.00 -5.11 0.74 -15.65 -13.48 -15.50 21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.22 0.22 0.24 0.29 0.30 -13.81%

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