[TANCO] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.59%
YoY- 14.71%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 7,344 14,578 5,853 8,424 6,482 11,425 3,301 70.33%
PBT -15,034 238,350 -12,037 -9,829 -9,998 -11,652 -10,617 26.07%
Tax -2 -3,082 -8 0 9 336 70 -
NP -15,036 235,268 -12,045 -9,829 -9,989 -11,316 -10,547 26.64%
-
NP to SH -15,037 235,268 -12,045 -9,830 -9,989 -11,317 -10,548 26.63%
-
Tax Rate - 1.29% - - - - - -
Total Cost 22,380 -220,690 17,898 18,253 16,471 22,741 13,848 37.67%
-
Net Worth 234,429 251,166 16,729 26,748 36,872 46,861 63,622 138.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 234,429 251,166 16,729 26,748 36,872 46,861 63,622 138.37%
NOSH 334,899 334,888 334,583 334,353 335,201 334,724 334,857 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -204.74% 1,613.86% -205.79% -116.68% -154.10% -99.05% -319.51% -
ROE -6.41% 93.67% -72.00% -36.75% -27.09% -24.15% -16.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.19 4.35 1.75 2.52 1.93 3.41 0.99 69.69%
EPS -4.49 70.25 -3.60 -2.94 -2.98 -3.38 -3.15 26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.05 0.08 0.11 0.14 0.19 138.35%
Adjusted Per Share Value based on latest NOSH - 334,353
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.33 0.66 0.27 0.38 0.30 0.52 0.15 69.07%
EPS -0.68 10.71 -0.55 -0.45 -0.45 -0.52 -0.48 26.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1143 0.0076 0.0122 0.0168 0.0213 0.029 138.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.39 0.25 0.23 0.19 0.06 0.05 -
P/RPS 10.49 8.96 14.29 9.13 9.83 1.76 5.07 62.30%
P/EPS -5.12 0.56 -6.94 -7.82 -6.38 -1.77 -1.59 117.90%
EY -19.52 180.13 -14.40 -12.78 -15.68 -56.35 -63.00 -54.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 5.00 2.88 1.73 0.43 0.26 17.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 30/11/07 28/08/07 30/05/07 28/02/07 29/11/06 -
Price 0.19 0.21 0.31 0.23 0.21 0.15 0.07 -
P/RPS 8.66 4.82 17.72 9.13 10.86 4.39 7.10 14.14%
P/EPS -4.23 0.30 -8.61 -7.82 -7.05 -4.44 -2.22 53.63%
EY -23.63 334.54 -11.61 -12.78 -14.19 -22.54 -45.00 -34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 6.20 2.88 1.91 1.07 0.37 -18.93%

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