[TANCO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -44.26%
YoY- -626.63%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,034 4,613 19,646 8,812 7,706 3,837 33,626 -68.01%
PBT -3,027 -780 671 -7,476 -5,182 -3,108 100,217 -
Tax 0 0 -206 -1 -1 -1 1,076 -
NP -3,027 -780 465 -7,477 -5,183 -3,109 101,293 -
-
NP to SH -3,027 -780 465 -7,477 -5,183 -3,109 101,266 -
-
Tax Rate - - 30.70% - - - -1.07% -
Total Cost 9,061 5,393 19,181 16,289 12,889 6,946 -67,667 -
-
Net Worth 272,699 277,239 282,122 266,925 268,512 270,516 276,137 -0.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 272,699 277,239 282,122 266,925 268,512 270,516 276,137 -0.82%
NOSH 336,333 339,130 332,142 335,291 334,387 334,301 334,874 0.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -50.17% -16.91% 2.37% -84.85% -67.26% -81.03% 301.23% -
ROE -1.11% -0.28% 0.16% -2.80% -1.93% -1.15% 36.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.79 1.36 5.91 2.63 2.30 1.15 10.04 -68.15%
EPS -0.90 -0.23 0.14 -2.23 -1.55 -0.93 30.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.8175 0.8494 0.7961 0.803 0.8092 0.8246 -1.11%
Adjusted Per Share Value based on latest NOSH - 332,463
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.27 0.21 0.89 0.40 0.35 0.17 1.53 -68.37%
EPS -0.14 -0.04 0.02 -0.34 -0.24 -0.14 4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1262 0.1284 0.1215 0.1222 0.1231 0.1257 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.18 0.17 0.19 0.22 0.23 0.20 0.26 -
P/RPS 10.03 12.50 3.21 8.37 9.98 17.43 2.59 145.59%
P/EPS -20.00 -73.91 135.71 -9.87 -14.84 -21.51 0.86 -
EY -5.00 -1.35 0.74 -10.14 -6.74 -4.65 116.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.22 0.28 0.29 0.25 0.32 -22.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 29/05/12 28/02/12 23/11/11 23/08/11 -
Price 0.15 0.18 0.19 0.19 0.23 0.24 0.22 -
P/RPS 8.36 13.23 3.21 7.23 9.98 20.91 2.19 143.26%
P/EPS -16.67 -78.26 135.71 -8.52 -14.84 -25.81 0.73 -
EY -6.00 -1.28 0.74 -11.74 -6.74 -3.88 137.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.24 0.29 0.30 0.27 -20.80%

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