[TANCO] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 2053.24%
YoY- 2178.89%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 2,882 6,663 7,344 14,578 5,853 8,424 6,482 -41.66%
PBT -29,439 -16,335 -15,034 238,350 -12,037 -9,829 -9,998 105.03%
Tax 700 -18 -2 -3,082 -8 0 9 1707.69%
NP -28,739 -16,353 -15,036 235,268 -12,045 -9,829 -9,989 101.89%
-
NP to SH -28,740 -16,353 -15,037 235,268 -12,045 -9,830 -9,989 101.90%
-
Tax Rate - - - 1.29% - - - -
Total Cost 31,621 23,016 22,380 -220,690 17,898 18,253 16,471 54.28%
-
Net Worth 190,930 221,167 234,429 251,166 16,729 26,748 36,872 198.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 190,930 221,167 234,429 251,166 16,729 26,748 36,872 198.41%
NOSH 334,965 335,102 334,899 334,888 334,583 334,353 335,201 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -997.19% -245.43% -204.74% 1,613.86% -205.79% -116.68% -154.10% -
ROE -15.05% -7.39% -6.41% 93.67% -72.00% -36.75% -27.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.86 1.99 2.19 4.35 1.75 2.52 1.93 -41.57%
EPS -8.58 -4.88 -4.49 70.25 -3.60 -2.94 -2.98 101.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.66 0.70 0.75 0.05 0.08 0.11 198.55%
Adjusted Per Share Value based on latest NOSH - 334,888
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.13 0.30 0.33 0.66 0.27 0.38 0.30 -42.64%
EPS -1.31 -0.74 -0.68 10.71 -0.55 -0.45 -0.45 103.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.1007 0.1067 0.1143 0.0076 0.0122 0.0168 198.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.14 0.23 0.39 0.25 0.23 0.19 -
P/RPS 11.62 7.04 10.49 8.96 14.29 9.13 9.83 11.76%
P/EPS -1.17 -2.87 -5.12 0.56 -6.94 -7.82 -6.38 -67.62%
EY -85.80 -34.86 -19.52 180.13 -14.40 -12.78 -15.68 209.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.33 0.52 5.00 2.88 1.73 -77.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 29/02/08 30/11/07 28/08/07 30/05/07 -
Price 0.10 0.12 0.19 0.21 0.31 0.23 0.21 -
P/RPS 11.62 6.04 8.66 4.82 17.72 9.13 10.86 4.59%
P/EPS -1.17 -2.46 -4.23 0.30 -8.61 -7.82 -7.05 -69.70%
EY -85.80 -40.67 -23.63 334.54 -11.61 -12.78 -14.19 230.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.27 0.28 6.20 2.88 1.91 -79.20%

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