[TANCO] QoQ Annualized Quarter Result on 31-Dec-2009

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009
Profit Trend
QoQ- 24.92%
YoY- 106.45%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,020 27,260 27,260 24,989 25,082 29,370 22,660 62.61%
PBT -11,428 5,642 5,642 5,172 704 -4,822 -14,652 -15.25%
Tax 4,872 -6 -6 -6 3,432 5,148 11,496 -43.54%
NP -6,556 5,635 5,635 5,166 4,136 326 -3,156 62.73%
-
NP to SH -6,556 5,633 5,634 5,165 4,134 324 -3,156 62.73%
-
Tax Rate - 0.11% 0.11% 0.12% -487.50% - - -
Total Cost 53,576 21,625 21,625 19,823 20,946 29,044 25,816 62.62%
-
Net Worth 173,934 170,459 170,454 174,232 173,389 165,239 167,662 2.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,934 170,459 170,454 174,232 173,389 165,239 167,662 2.47%
NOSH 334,489 334,233 334,225 335,061 333,440 323,999 328,750 1.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -13.94% 20.67% 20.67% 20.67% 16.49% 1.11% -13.93% -
ROE -3.77% 3.30% 3.31% 2.96% 2.38% 0.20% -1.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.06 8.16 8.16 7.46 7.52 9.06 6.89 60.81%
EPS -1.96 1.68 1.68 1.54 1.24 0.10 -0.96 60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.52 0.52 0.51 0.51 1.30%
Adjusted Per Share Value based on latest NOSH - 337,101
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.14 1.24 1.24 1.14 1.14 1.34 1.03 62.75%
EPS -0.30 0.26 0.26 0.24 0.19 0.01 -0.14 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0776 0.0776 0.0793 0.0789 0.0752 0.0763 2.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.10 0.11 0.10 0.10 0.12 0.08 -
P/RPS 0.71 1.23 1.35 1.34 1.33 1.32 1.16 -27.88%
P/EPS -5.10 5.93 6.52 6.49 8.06 120.00 -8.33 -27.87%
EY -19.60 16.85 15.33 15.42 12.40 0.83 -12.00 38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.19 0.19 0.24 0.16 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 27/05/10 25/02/10 24/11/09 28/08/09 29/05/09 -
Price 0.12 0.09 0.10 0.10 0.09 0.10 0.14 -
P/RPS 0.85 1.10 1.23 1.34 1.20 1.10 2.03 -44.00%
P/EPS -6.12 5.34 5.93 6.49 7.26 100.00 -14.58 -43.90%
EY -16.33 18.73 16.86 15.42 13.78 1.00 -6.86 78.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.20 0.19 0.17 0.20 0.27 -10.12%

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