[TANCO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -110.71%
YoY- -73.25%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,482 26,061 14,636 15,882 5,863 21,489 16,342 -46.04%
PBT -9,998 -44,422 -32,770 -22,153 -10,452 -50,949 -36,440 -57.80%
Tax 9 623 287 217 41 6,090 6,043 -98.70%
NP -9,989 -43,799 -32,483 -21,936 -10,411 -44,859 -30,397 -52.41%
-
NP to SH -9,989 -43,801 -32,484 -21,937 -10,411 -44,861 -30,398 -52.41%
-
Tax Rate - - - - - - - -
Total Cost 16,471 69,860 47,119 37,818 16,274 66,348 46,739 -50.14%
-
Net Worth 36,872 46,878 63,628 73,681 83,689 93,759 110,477 -51.91%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,872 46,878 63,628 73,681 83,689 93,759 110,477 -51.91%
NOSH 335,201 334,844 334,886 334,916 334,758 334,856 334,779 0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -154.10% -168.06% -221.94% -138.12% -177.57% -208.75% -186.01% -
ROE -27.09% -93.44% -51.05% -29.77% -12.44% -47.85% -27.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.93 7.78 4.37 4.74 1.75 6.42 4.88 -46.15%
EPS -2.98 -13.08 -9.70 -6.55 -3.11 -13.40 -9.08 -52.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.19 0.22 0.25 0.28 0.33 -51.95%
Adjusted Per Share Value based on latest NOSH - 335,058
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.30 1.19 0.67 0.72 0.27 0.98 0.74 -45.25%
EPS -0.45 -1.99 -1.48 -1.00 -0.47 -2.04 -1.38 -52.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0213 0.029 0.0335 0.0381 0.0427 0.0503 -51.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.06 0.05 0.06 0.06 0.06 0.09 -
P/RPS 9.83 0.77 1.14 1.27 3.43 0.93 1.84 205.91%
P/EPS -6.38 -0.46 -0.52 -0.92 -1.93 -0.45 -0.99 246.69%
EY -15.68 -218.02 -194.00 -109.17 -51.83 -223.28 -100.89 -71.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.43 0.26 0.27 0.24 0.21 0.27 245.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 29/11/06 28/08/06 30/05/06 28/02/06 23/11/05 -
Price 0.21 0.15 0.07 0.05 0.06 0.08 0.07 -
P/RPS 10.86 1.93 1.60 1.05 3.43 1.25 1.43 286.84%
P/EPS -7.05 -1.15 -0.72 -0.76 -1.93 -0.60 -0.77 338.24%
EY -14.19 -87.21 -138.57 -131.00 -51.83 -167.46 -129.71 -77.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.07 0.37 0.23 0.24 0.29 0.21 336.30%

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