[TANCO] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -532.19%
YoY- -17989.89%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,972 4,846 3,820 30,003 10,120 12,068 18,452 -58.31%
PBT -14,864 -11,498 -13,048 -83,246 -13,158 -6,054 -3,120 183.40%
Tax 114 190 380 34 0 0 0 -
NP -14,749 -11,308 -12,668 -83,212 -13,158 -6,054 -3,120 181.93%
-
NP to SH -14,718 -11,278 -12,648 -83,188 -13,158 -6,054 -3,120 181.53%
-
Tax Rate - - - - - - - -
Total Cost 19,721 16,154 16,488 113,215 23,278 18,122 21,572 -5.81%
-
Net Worth 193,450 186,154 189,047 191,418 264,422 272,699 277,239 -21.34%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 193,450 186,154 189,047 191,418 264,422 272,699 277,239 -21.34%
NOSH 334,515 335,654 336,382 334,941 334,542 336,333 339,130 -0.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -296.65% -233.35% -331.62% -277.35% -130.03% -50.17% -16.91% -
ROE -7.61% -6.06% -6.69% -43.46% -4.98% -2.22% -1.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.49 1.44 1.14 8.96 3.03 3.59 5.44 -57.85%
EPS -4.40 -3.36 -3.76 -24.84 -3.93 -1.80 -0.92 184.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5783 0.5546 0.562 0.5715 0.7904 0.8108 0.8175 -20.62%
Adjusted Per Share Value based on latest NOSH - 334,844
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.23 0.22 0.17 1.37 0.46 0.55 0.84 -57.86%
EPS -0.67 -0.51 -0.58 -3.79 -0.60 -0.28 -0.14 184.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0847 0.0861 0.0871 0.1204 0.1241 0.1262 -21.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.15 0.155 0.14 0.185 0.16 0.18 0.17 -
P/RPS 10.09 10.74 12.33 2.07 5.29 5.02 3.12 118.84%
P/EPS -3.41 -4.61 -3.72 -0.74 -4.07 -10.00 -18.48 -67.62%
EY -29.33 -21.68 -26.86 -134.25 -24.58 -10.00 -5.41 208.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.25 0.32 0.20 0.22 0.21 15.31%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 26/11/13 28/08/13 28/05/13 28/02/13 30/11/12 -
Price 0.17 0.155 0.175 0.15 0.19 0.15 0.18 -
P/RPS 11.44 10.74 15.41 1.67 6.28 4.18 3.31 128.76%
P/EPS -3.86 -4.61 -4.65 -0.60 -4.83 -8.33 -19.57 -66.14%
EY -25.88 -21.68 -21.49 -165.58 -20.70 -12.00 -5.11 195.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.31 0.26 0.24 0.19 0.22 20.24%

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