[TANCO] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 93.39%
YoY- -2023.59%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,567 41,309 28,258 16,563 118,868 91,307 66,263 -19.77%
PBT -66,367 -30,581 -15,788 -7,497 -118,650 -36,579 -8,907 280.09%
Tax 3,654 4,265 4,337 -5 5,159 1,639 8,907 -44.69%
NP -62,713 -26,316 -11,451 -7,502 -113,491 -34,940 0 -
-
NP to SH -62,713 -26,316 -11,451 -7,502 -113,491 -34,940 -7,672 304.23%
-
Tax Rate - - - - - - - -
Total Cost 110,280 67,625 39,709 24,065 232,359 126,247 66,263 40.30%
-
Net Worth 184,212 224,322 237,725 241,135 234,306 306,271 330,582 -32.21%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 184,212 224,322 237,725 241,135 234,306 306,271 330,582 -32.21%
NOSH 334,931 334,809 334,824 334,910 312,409 312,522 311,869 4.85%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -131.84% -63.71% -40.52% -45.29% -95.48% -38.27% 0.00% -
ROE -34.04% -11.73% -4.82% -3.11% -48.44% -11.41% -2.32% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.20 12.34 8.44 4.95 38.05 29.22 21.25 -23.50%
EPS -18.73 -7.86 -3.42 -2.24 -36.33 -11.18 -2.46 285.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.67 0.71 0.72 0.75 0.98 1.06 -35.35%
Adjusted Per Share Value based on latest NOSH - 334,910
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.17 1.88 1.29 0.75 5.41 4.16 3.02 -19.72%
EPS -2.85 -1.20 -0.52 -0.34 -5.17 -1.59 -0.35 303.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0839 0.1021 0.1082 0.1098 0.1067 0.1394 0.1505 -32.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.19 0.19 0.20 0.17 0.19 0.21 0.31 -
P/RPS 1.34 1.54 2.37 3.44 0.50 0.72 1.46 -5.54%
P/EPS -1.01 -2.42 -5.85 -7.59 -0.52 -1.88 -12.60 -81.32%
EY -98.55 -41.37 -17.10 -13.18 -191.20 -53.24 -7.94 433.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.28 0.24 0.25 0.21 0.29 13.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 27/08/03 28/05/03 13/03/03 28/11/02 29/08/02 -
Price 0.19 0.19 0.22 0.18 0.19 0.21 0.26 -
P/RPS 1.34 1.54 2.61 3.64 0.50 0.72 1.22 6.43%
P/EPS -1.01 -2.42 -6.43 -8.04 -0.52 -1.88 -10.57 -79.00%
EY -98.55 -41.37 -15.55 -12.44 -191.20 -53.24 -9.46 374.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.31 0.25 0.25 0.21 0.25 25.06%

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