[TANCO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.08%
YoY- -139.39%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 25,082 29,370 22,660 31,258 22,518 28,014 29,376 -9.99%
PBT 704 -4,822 -14,652 -80,969 -81,077 -62,738 -60,136 -
Tax 3,432 5,148 11,496 859 906 -40 -8 -
NP 4,136 326 -3,156 -80,110 -80,170 -62,778 -60,144 -
-
NP to SH 4,134 324 -3,156 -80,111 -80,172 -62,780 -60,148 -
-
Tax Rate -487.50% - - - - - - -
Total Cost 20,946 29,044 25,816 111,368 102,689 90,792 89,520 -61.99%
-
Net Worth 173,389 165,239 167,662 170,780 190,832 221,103 234,429 -18.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 173,389 165,239 167,662 170,780 190,832 221,103 234,429 -18.20%
NOSH 333,440 323,999 328,750 334,862 334,794 335,005 334,899 -0.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.49% 1.11% -13.93% -256.29% -356.02% -224.10% -204.74% -
ROE 2.38% 0.20% -1.88% -46.91% -42.01% -28.39% -25.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.52 9.06 6.89 9.33 6.73 8.36 8.77 -9.73%
EPS 1.24 0.10 -0.96 -23.92 -23.95 -18.74 -17.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.51 0.57 0.66 0.70 -17.96%
Adjusted Per Share Value based on latest NOSH - 335,193
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.14 1.34 1.03 1.42 1.03 1.28 1.34 -10.20%
EPS 0.19 0.01 -0.14 -3.65 -3.65 -2.86 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0752 0.0763 0.0777 0.0869 0.1006 0.1067 -18.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.12 0.08 0.08 0.10 0.14 0.23 -
P/RPS 1.33 1.32 1.16 0.86 1.49 1.67 2.62 -36.33%
P/EPS 8.06 120.00 -8.33 -0.33 -0.42 -0.75 -1.28 -
EY 12.40 0.83 -12.00 -299.04 -239.47 -133.86 -78.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.16 0.16 0.18 0.21 0.33 -30.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 24/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.09 0.10 0.14 0.08 0.10 0.12 0.19 -
P/RPS 1.20 1.10 2.03 0.86 1.49 1.44 2.17 -32.60%
P/EPS 7.26 100.00 -14.58 -0.33 -0.42 -0.64 -1.06 -
EY 13.78 1.00 -6.86 -299.04 -239.47 -156.17 -94.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.20 0.27 0.16 0.18 0.18 0.27 -26.51%

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