[TANCO] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -89.64%
YoY- 109.21%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 32,876 25,044 37,970 28,293 45,766 25,090 27,566 12.42%
PBT -81,561 -27,672 -9,560 653 3,748 640 625 -
Tax 3,034 404 9,560 -263 16 38 -158 -
NP -78,527 -27,268 0 390 3,764 678 467 -
-
NP to SH -78,527 -27,268 -8,062 390 3,764 678 467 -
-
Tax Rate - - - 40.28% -0.43% -5.94% 25.28% -
Total Cost 111,403 52,312 37,970 27,903 42,002 24,412 27,099 155.96%
-
Net Worth 234,269 306,101 331,229 354,250 170,598 233,587 232,988 0.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 234,269 306,101 331,229 354,250 170,598 233,587 232,988 0.36%
NOSH 312,358 312,348 312,480 325,000 90,263 111,147 111,190 98.71%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -238.86% -108.88% 0.00% 1.38% 8.22% 2.70% 1.69% -
ROE -33.52% -8.91% -2.43% 0.11% 2.21% 0.29% 0.20% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.53 8.02 12.15 8.71 50.70 22.57 24.79 -43.40%
EPS -25.14 -8.73 -2.58 0.12 4.17 0.61 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.98 1.06 1.09 1.89 2.1016 2.0954 -49.49%
Adjusted Per Share Value based on latest NOSH - 325,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.50 1.14 1.73 1.29 2.08 1.14 1.25 12.88%
EPS -3.57 -1.24 -0.37 0.02 0.17 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1066 0.1393 0.1508 0.1612 0.0777 0.1063 0.1061 0.31%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.19 0.21 0.31 0.32 0.43 0.44 0.43 -
P/RPS 1.81 2.62 2.55 3.68 0.85 1.95 1.73 3.05%
P/EPS -0.76 -2.41 -12.02 266.67 10.31 72.13 102.38 -
EY -132.32 -41.57 -8.32 0.38 9.70 1.39 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.29 0.29 0.23 0.21 0.21 12.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 13/03/03 28/11/02 29/08/02 31/05/02 28/02/02 14/12/01 30/08/01 -
Price 0.19 0.21 0.26 0.33 0.34 0.75 0.60 -
P/RPS 1.81 2.62 2.14 3.79 0.67 3.32 2.42 -17.55%
P/EPS -0.76 -2.41 -10.08 275.00 8.15 122.95 142.86 -
EY -132.32 -41.57 -9.92 0.36 12.26 0.81 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.25 0.30 0.18 0.36 0.29 -9.39%

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