[TANCO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -203.61%
YoY- -1031.11%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 56,516 66,252 118,868 121,742 132,526 113,172 121,546 -40.06%
PBT -31,576 -29,988 -118,650 -48,772 -17,814 2,612 614 -
Tax 8,674 -20 5,159 2,185 17,814 -1,052 61 2649.17%
NP -22,902 -30,008 -113,491 -46,586 0 1,560 675 -
-
NP to SH -22,902 -30,008 -113,491 -46,586 -15,344 1,560 675 -
-
Tax Rate - - - - - 40.28% -9.93% -
Total Cost 79,418 96,260 232,359 168,329 132,526 111,612 120,871 -24.47%
-
Net Worth 237,725 241,135 234,306 306,271 330,582 354,250 223,815 4.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 237,725 241,135 234,306 306,271 330,582 354,250 223,815 4.11%
NOSH 334,824 334,910 312,409 312,522 311,869 325,000 118,421 100.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -40.52% -45.29% -95.48% -38.27% 0.00% 1.38% 0.56% -
ROE -9.63% -12.44% -48.44% -15.21% -4.64% 0.44% 0.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.88 19.78 38.05 38.95 42.49 34.82 102.64 -70.08%
EPS -6.84 -8.96 -36.33 -14.91 -4.92 0.48 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.75 0.98 1.06 1.09 1.89 -48.03%
Adjusted Per Share Value based on latest NOSH - 312,348
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.57 3.02 5.41 5.54 6.03 5.15 5.53 -40.08%
EPS -1.04 -1.37 -5.17 -2.12 -0.70 0.07 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1098 0.1067 0.1394 0.1505 0.1612 0.1019 4.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.20 0.17 0.19 0.21 0.31 0.32 0.43 -
P/RPS 1.18 0.86 0.50 0.54 0.73 0.92 0.42 99.48%
P/EPS -2.92 -1.90 -0.52 -1.41 -6.30 66.67 75.44 -
EY -34.20 -52.71 -191.20 -70.98 -15.87 1.50 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.25 0.21 0.29 0.29 0.23 14.05%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 13/03/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 0.22 0.18 0.19 0.21 0.26 0.33 0.34 -
P/RPS 1.30 0.91 0.50 0.54 0.61 0.95 0.33 150.05%
P/EPS -3.22 -2.01 -0.52 -1.41 -5.28 68.75 59.65 -
EY -31.09 -49.78 -191.20 -70.98 -18.92 1.45 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.25 0.21 0.25 0.30 0.18 43.82%

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