[TANCO] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -94.04%
YoY- 41.6%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,820 30,003 10,120 12,068 18,452 19,646 11,749 -52.68%
PBT -13,048 -83,246 -13,158 -6,054 -3,120 671 -9,968 19.64%
Tax 380 34 0 0 0 -206 -1 -
NP -12,668 -83,212 -13,158 -6,054 -3,120 465 -9,969 17.30%
-
NP to SH -12,648 -83,188 -13,158 -6,054 -3,120 465 -9,969 17.17%
-
Tax Rate - - - - - 30.70% - -
Total Cost 16,488 113,215 23,278 18,122 21,572 19,181 21,718 -16.76%
-
Net Worth 189,047 191,418 264,422 272,699 277,239 282,122 266,925 -20.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 189,047 191,418 264,422 272,699 277,239 282,122 266,925 -20.52%
NOSH 336,382 334,941 334,542 336,333 339,130 332,142 335,291 0.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -331.62% -277.35% -130.03% -50.17% -16.91% 2.37% -84.85% -
ROE -6.69% -43.46% -4.98% -2.22% -1.13% 0.16% -3.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.14 8.96 3.03 3.59 5.44 5.91 3.50 -52.62%
EPS -3.76 -24.84 -3.93 -1.80 -0.92 0.14 -2.97 17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.562 0.5715 0.7904 0.8108 0.8175 0.8494 0.7961 -20.70%
Adjusted Per Share Value based on latest NOSH - 362,238
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.17 1.37 0.46 0.55 0.84 0.89 0.53 -53.10%
EPS -0.58 -3.79 -0.60 -0.28 -0.14 0.02 -0.45 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0871 0.1204 0.1241 0.1262 0.1284 0.1215 -20.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.14 0.185 0.16 0.18 0.17 0.19 0.22 -
P/RPS 12.33 2.07 5.29 5.02 3.12 3.21 6.28 56.73%
P/EPS -3.72 -0.74 -4.07 -10.00 -18.48 135.71 -7.40 -36.75%
EY -26.86 -134.25 -24.58 -10.00 -5.41 0.74 -13.52 57.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.20 0.22 0.21 0.22 0.28 -7.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.175 0.15 0.19 0.15 0.18 0.19 0.19 -
P/RPS 15.41 1.67 6.28 4.18 3.31 3.21 5.42 100.56%
P/EPS -4.65 -0.60 -4.83 -8.33 -19.57 135.71 -6.39 -19.08%
EY -21.49 -165.58 -20.70 -12.00 -5.11 0.74 -15.65 23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.24 0.19 0.22 0.22 0.24 18.58%

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