[TANCO] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Announcement Date
20-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 87.08%
YoY- -124.35%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,412 15,348 33,626 16,173 34,130 47,020 27,260 -31.55%
PBT -10,364 -12,432 100,217 -2,996 -13,058 -11,428 5,642 -
Tax -2 -4 1,076 1,624 2,436 4,872 -6 -51.82%
NP -10,366 -12,436 101,293 -1,372 -10,622 -6,556 5,635 -
-
NP to SH -10,366 -12,436 101,266 -1,372 -10,622 -6,556 5,633 -
-
Tax Rate - - -1.07% - - - 0.11% -
Total Cost 25,778 27,784 -67,667 17,545 44,752 53,576 21,625 12.38%
-
Net Worth 268,512 270,516 276,137 169,381 170,352 173,934 170,459 35.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 268,512 270,516 276,137 169,381 170,352 173,934 170,459 35.27%
NOSH 334,387 334,301 334,874 335,808 334,025 334,489 334,233 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -67.26% -81.03% 301.23% -8.48% -31.12% -13.94% 20.67% -
ROE -3.86% -4.60% 36.67% -0.81% -6.24% -3.77% 3.30% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.61 4.59 10.04 4.82 10.22 14.06 8.16 -31.58%
EPS -3.10 -3.72 30.24 -0.41 -3.18 -1.96 1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.8092 0.8246 0.5044 0.51 0.52 0.51 35.22%
Adjusted Per Share Value based on latest NOSH - 353,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.70 0.70 1.53 0.74 1.55 2.14 1.24 -31.62%
EPS -0.47 -0.57 4.61 -0.06 -0.48 -0.30 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1231 0.1257 0.0771 0.0775 0.0792 0.0776 35.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.20 0.26 0.36 0.16 0.10 0.10 -
P/RPS 4.99 4.36 2.59 7.47 1.57 0.71 1.23 153.72%
P/EPS -7.42 -5.38 0.86 -88.11 -5.03 -5.10 5.93 -
EY -13.48 -18.60 116.31 -1.13 -19.88 -19.60 16.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.32 0.71 0.31 0.19 0.20 28.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 23/08/11 20/06/11 28/02/11 24/11/10 24/08/10 -
Price 0.23 0.24 0.22 0.19 0.38 0.12 0.09 -
P/RPS 4.99 5.23 2.19 3.94 3.72 0.85 1.10 173.28%
P/EPS -7.42 -6.45 0.73 -46.50 -11.95 -6.12 5.34 -
EY -13.48 -15.50 137.45 -2.15 -8.37 -16.33 18.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.38 0.75 0.23 0.18 37.31%

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