[TANCO] QoQ Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 446.21%
YoY- -92.56%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,556 1,421 4,613 10,834 1,106 3,870 3,837 -45.18%
PBT -6,842 -2,247 -780 8,147 -2,294 -2,071 -3,108 69.14%
Tax 0 0 0 -205 0 0 -1 -
NP -6,842 -2,247 -780 7,942 -2,294 -2,071 -3,109 69.10%
-
NP to SH -6,842 -2,247 -780 7,942 -2,294 -2,071 -3,109 69.10%
-
Tax Rate - - - 2.52% - - - -
Total Cost 8,398 3,668 5,393 2,892 3,400 5,941 6,946 13.47%
-
Net Worth 265,093 293,703 277,239 284,638 264,674 268,227 270,516 -1.33%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 265,093 293,703 277,239 284,638 264,674 268,227 270,516 -1.33%
NOSH 335,392 362,238 339,130 335,105 332,463 334,032 334,301 0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -439.72% -158.13% -16.91% 73.31% -207.41% -53.51% -81.03% -
ROE -2.58% -0.77% -0.28% 2.79% -0.87% -0.77% -1.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.46 0.39 1.36 3.23 0.33 1.16 1.15 -45.68%
EPS -2.04 -0.67 -0.23 2.37 -0.69 -0.62 -0.93 68.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7904 0.8108 0.8175 0.8494 0.7961 0.803 0.8092 -1.55%
Adjusted Per Share Value based on latest NOSH - 335,105
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.07 0.06 0.21 0.49 0.05 0.18 0.17 -44.62%
EPS -0.31 -0.10 -0.04 0.36 -0.10 -0.09 -0.14 69.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.1337 0.1262 0.1296 0.1205 0.1221 0.1231 -1.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.16 0.18 0.17 0.19 0.22 0.23 0.20 -
P/RPS 34.49 45.89 12.50 5.88 66.13 19.85 17.43 57.54%
P/EPS -7.84 -29.02 -73.91 8.02 -31.88 -37.10 -21.51 -48.94%
EY -12.75 -3.45 -1.35 12.47 -3.14 -2.70 -4.65 95.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.22 0.28 0.29 0.25 -13.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 30/08/12 29/05/12 28/02/12 23/11/11 -
Price 0.19 0.15 0.18 0.19 0.19 0.23 0.24 -
P/RPS 40.95 38.24 13.23 5.88 57.11 19.85 20.91 56.46%
P/EPS -9.31 -24.18 -78.26 8.02 -27.54 -37.10 -25.81 -49.29%
EY -10.74 -4.14 -1.28 12.47 -3.63 -2.70 -3.88 97.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.22 0.22 0.24 0.29 0.30 -13.81%

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