[TANCO] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 26.53%
YoY- -71.36%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 5,139 2,434 8,903 5,972 6,152 7,587 13,051 -46.24%
PBT -9,348 -21,515 -7,552 -13,067 -9,073 -36,184 -14,793 -26.34%
Tax 19 142 73 6,300 -137 -1,204 -72 -
NP -9,329 -21,373 -7,479 -6,767 -9,210 -37,388 -14,865 -26.67%
-
NP to SH -9,329 -21,373 -7,479 -6,767 -9,210 -37,388 -14,865 -26.67%
-
Tax Rate - - - - - - - -
Total Cost 14,468 23,807 16,382 12,739 15,362 44,975 27,916 -35.45%
-
Net Worth 130,405 140,699 164,336 170,849 177,501 187,610 224,314 -30.32%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 130,405 140,699 164,336 170,849 177,501 187,610 224,314 -30.32%
NOSH 334,372 334,999 335,381 335,000 334,909 335,017 334,797 -0.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -181.53% -878.10% -84.01% -113.31% -149.71% -492.79% -113.90% -
ROE -7.15% -15.19% -4.55% -3.96% -5.19% -19.93% -6.63% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.54 0.73 2.65 1.78 1.84 2.26 3.90 -46.14%
EPS -2.79 -6.38 -2.23 -2.02 -2.75 -11.16 -4.44 -26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.49 0.51 0.53 0.56 0.67 -30.26%
Adjusted Per Share Value based on latest NOSH - 335,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.23 0.11 0.41 0.27 0.28 0.35 0.59 -46.60%
EPS -0.42 -0.97 -0.34 -0.31 -0.42 -1.70 -0.68 -27.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.064 0.0748 0.0778 0.0808 0.0854 0.1021 -30.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.08 0.10 0.11 0.09 0.14 0.19 0.19 -
P/RPS 5.21 13.76 4.14 5.05 7.62 8.39 4.87 4.59%
P/EPS -2.87 -1.57 -4.93 -4.46 -5.09 -1.70 -4.28 -23.37%
EY -34.88 -63.80 -20.27 -22.44 -19.64 -58.74 -23.37 30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.22 0.18 0.26 0.34 0.28 -17.43%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 28/05/04 27/02/04 20/11/03 -
Price 0.05 0.09 0.11 0.06 0.11 0.19 0.19 -
P/RPS 3.25 12.39 4.14 3.37 5.99 8.39 4.87 -23.61%
P/EPS -1.79 -1.41 -4.93 -2.97 -4.00 -1.70 -4.28 -44.04%
EY -55.80 -70.89 -20.27 -33.67 -25.00 -58.74 -23.37 78.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.22 0.12 0.21 0.34 0.28 -40.01%

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