[TANCO] QoQ Quarter Result on 31-Dec-2011 [#2]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 33.39%
YoY- 43.62%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,613 10,834 1,106 3,870 3,837 13,102 3,459 21.09%
PBT -780 8,147 -2,294 -2,071 -3,108 106,918 -177 168.06%
Tax 0 -205 0 0 -1 -143 0 -
NP -780 7,942 -2,294 -2,071 -3,109 106,775 -177 168.06%
-
NP to SH -780 7,942 -2,294 -2,071 -3,109 106,750 -177 168.06%
-
Tax Rate - 2.52% - - - 0.13% - -
Total Cost 5,393 2,892 3,400 5,941 6,946 -93,673 3,636 29.96%
-
Net Worth 277,239 284,638 264,674 268,227 270,516 276,116 178,557 33.97%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 277,239 284,638 264,674 268,227 270,516 276,116 178,557 33.97%
NOSH 339,130 335,105 332,463 334,032 334,301 334,849 353,999 -2.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -16.91% 73.31% -207.41% -53.51% -81.03% 814.95% -5.12% -
ROE -0.28% 2.79% -0.87% -0.77% -1.15% 38.66% -0.10% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.36 3.23 0.33 1.16 1.15 3.91 0.98 24.34%
EPS -0.23 2.37 -0.69 -0.62 -0.93 31.88 -0.05 175.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8175 0.8494 0.7961 0.803 0.8092 0.8246 0.5044 37.85%
Adjusted Per Share Value based on latest NOSH - 334,032
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.21 0.49 0.05 0.18 0.17 0.60 0.16 19.81%
EPS -0.04 0.36 -0.10 -0.09 -0.14 4.86 -0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1296 0.1205 0.1221 0.1231 0.1257 0.0813 33.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.19 0.22 0.23 0.20 0.26 0.36 -
P/RPS 12.50 5.88 66.13 19.85 17.43 6.64 36.84 -51.25%
P/EPS -73.91 8.02 -31.88 -37.10 -21.51 0.82 -720.00 -77.98%
EY -1.35 12.47 -3.14 -2.70 -4.65 122.62 -0.14 351.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.28 0.29 0.25 0.32 0.71 -55.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 28/02/12 23/11/11 23/08/11 20/06/11 -
Price 0.18 0.19 0.19 0.23 0.24 0.22 0.19 -
P/RPS 13.23 5.88 57.11 19.85 20.91 5.62 19.44 -22.57%
P/EPS -78.26 8.02 -27.54 -37.10 -25.81 0.69 -380.00 -65.02%
EY -1.28 12.47 -3.63 -2.70 -3.88 144.91 -0.26 188.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.24 0.29 0.30 0.27 0.38 -30.46%

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