[TANCO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -78.73%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 28,036 24,248 24,608 47,567 55,078 56,516 66,252 -43.54%
PBT -39,589 -44,280 -36,292 -66,367 -40,774 -31,576 -29,988 20.28%
Tax 8,314 12,326 -548 3,654 5,686 8,674 -20 -
NP -31,274 -31,954 -36,840 -62,713 -35,088 -22,902 -30,008 2.78%
-
NP to SH -31,274 -31,954 -36,840 -62,713 -35,088 -22,902 -30,008 2.78%
-
Tax Rate - - - - - - - -
Total Cost 59,310 56,202 61,448 110,280 90,166 79,418 96,260 -27.52%
-
Net Worth 164,192 170,823 177,501 184,212 224,322 237,725 241,135 -22.54%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 164,192 170,823 177,501 184,212 224,322 237,725 241,135 -22.54%
NOSH 335,085 334,947 334,909 334,931 334,809 334,824 334,910 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -111.55% -131.78% -149.71% -131.84% -63.71% -40.52% -45.29% -
ROE -19.05% -18.71% -20.75% -34.04% -15.64% -9.63% -12.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.37 7.24 7.35 14.20 16.45 16.88 19.78 -43.54%
EPS -9.33 -9.54 -11.00 -18.73 -10.48 -6.84 -8.96 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.53 0.55 0.67 0.71 0.72 -22.57%
Adjusted Per Share Value based on latest NOSH - 335,017
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.29 1.11 1.13 2.19 2.53 2.60 3.04 -43.44%
EPS -1.44 -1.47 -1.69 -2.88 -1.61 -1.05 -1.38 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0785 0.0815 0.0846 0.103 0.1092 0.1108 -22.57%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.11 0.09 0.14 0.19 0.19 0.20 0.17 -
P/RPS 1.31 1.24 1.91 1.34 1.15 1.18 0.86 32.28%
P/EPS -1.18 -0.94 -1.27 -1.01 -1.81 -2.92 -1.90 -27.14%
EY -84.85 -106.00 -78.57 -98.55 -55.16 -34.20 -52.71 37.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.26 0.35 0.28 0.28 0.24 -5.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 28/05/04 27/02/04 20/11/03 27/08/03 28/05/03 -
Price 0.11 0.06 0.11 0.19 0.19 0.22 0.18 -
P/RPS 1.31 0.83 1.50 1.34 1.15 1.30 0.91 27.40%
P/EPS -1.18 -0.63 -1.00 -1.01 -1.81 -3.22 -2.01 -29.82%
EY -84.85 -159.00 -100.00 -98.55 -55.16 -31.09 -49.78 42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.12 0.21 0.35 0.28 0.31 0.25 -8.14%

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