[TANCO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -108.75%
YoY- -58.38%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,665 31,258 16,889 14,007 7,344 35,337 20,759 -57.89%
PBT -3,663 -80,969 -60,808 -31,369 -15,034 206,485 -31,865 -76.32%
Tax 2,874 859 680 -20 -2 -3,081 1 20016.57%
NP -789 -80,110 -60,128 -31,389 -15,036 203,404 -31,864 -91.48%
-
NP to SH -789 -80,111 -60,129 -31,390 -15,037 203,402 -31,865 -91.48%
-
Tax Rate - - - - - 1.49% - -
Total Cost 6,454 111,368 77,017 45,396 22,380 -168,067 52,623 -75.28%
-
Net Worth 167,662 170,780 190,832 221,103 234,429 251,145 16,735 364.08%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 167,662 170,780 190,832 221,103 234,429 251,145 16,735 364.08%
NOSH 328,750 334,862 334,794 335,005 334,899 334,860 334,716 -1.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -13.93% -256.29% -356.02% -224.10% -204.74% 575.61% -153.49% -
ROE -0.47% -46.91% -31.51% -14.20% -6.41% 80.99% -190.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.72 9.33 5.04 4.18 2.19 10.55 6.20 -57.43%
EPS -0.24 -23.92 -17.96 -9.37 -4.49 60.74 -9.52 -91.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.57 0.66 0.70 0.75 0.05 369.66%
Adjusted Per Share Value based on latest NOSH - 335,102
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.26 1.44 0.78 0.64 0.34 1.62 0.95 -57.81%
EPS -0.04 -3.68 -2.76 -1.44 -0.69 9.34 -1.46 -90.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.0785 0.0877 0.1016 0.1077 0.1154 0.0077 363.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.08 0.10 0.14 0.23 0.39 0.25 -
P/RPS 4.64 0.86 1.98 3.35 10.49 3.70 4.03 9.84%
P/EPS -33.33 -0.33 -0.56 -1.49 -5.12 0.64 -2.63 442.72%
EY -3.00 -299.04 -179.60 -66.93 -19.52 155.75 -38.08 -81.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.16 0.18 0.21 0.33 0.52 5.00 -89.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 24/02/09 27/11/08 28/08/08 29/05/08 29/02/08 30/11/07 -
Price 0.14 0.08 0.10 0.12 0.19 0.21 0.31 -
P/RPS 8.12 0.86 1.98 2.87 8.66 1.99 5.00 38.12%
P/EPS -58.33 -0.33 -0.56 -1.28 -4.23 0.35 -3.26 582.89%
EY -1.71 -299.04 -179.60 -78.08 -23.63 289.25 -30.71 -85.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 0.18 0.18 0.27 0.28 6.20 -87.59%

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