[TANCO] QoQ Quarter Result on 31-Mar-2011 [#3]

Announcement Date
20-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 95.18%
YoY- 92.54%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,870 3,837 13,102 3,459 3,979 3,680 3,798 1.25%
PBT -2,071 -3,108 106,918 -177 -3,673 1,722 -2,206 -4.11%
Tax 0 -1 -143 0 0 1,218 0 -
NP -2,071 -3,109 106,775 -177 -3,673 2,940 -2,206 -4.11%
-
NP to SH -2,071 -3,109 106,750 -177 -3,673 2,940 -2,206 -4.11%
-
Tax Rate - - 0.13% - - -70.73% - -
Total Cost 5,941 6,946 -93,673 3,636 7,652 740 6,004 -0.69%
-
Net Worth 268,227 270,516 276,116 178,557 170,293 173,727 170,463 35.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 268,227 270,516 276,116 178,557 170,293 173,727 170,463 35.17%
NOSH 334,032 334,301 334,849 353,999 333,909 334,090 334,242 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -53.51% -81.03% 814.95% -5.12% -92.31% 79.89% -58.08% -
ROE -0.77% -1.15% 38.66% -0.10% -2.16% 1.69% -1.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.16 1.15 3.91 0.98 1.19 1.10 1.14 1.16%
EPS -0.62 -0.93 31.88 -0.05 -1.10 0.88 -0.66 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.8092 0.8246 0.5044 0.51 0.52 0.51 35.22%
Adjusted Per Share Value based on latest NOSH - 353,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.18 0.17 0.60 0.16 0.18 0.17 0.17 3.87%
EPS -0.09 -0.14 4.86 -0.01 -0.17 0.13 -0.10 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1231 0.1257 0.0813 0.0775 0.0791 0.0776 35.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.20 0.26 0.36 0.16 0.10 0.10 -
P/RPS 19.85 17.43 6.64 36.84 13.43 9.08 8.80 71.74%
P/EPS -37.10 -21.51 0.82 -720.00 -14.55 11.36 -15.15 81.38%
EY -2.70 -4.65 122.62 -0.14 -6.88 8.80 -6.60 -44.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.32 0.71 0.31 0.19 0.20 28.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 23/08/11 20/06/11 28/02/11 24/11/10 24/08/10 -
Price 0.23 0.24 0.22 0.19 0.38 0.12 0.09 -
P/RPS 19.85 20.91 5.62 19.44 31.89 10.89 7.92 84.20%
P/EPS -37.10 -25.81 0.69 -380.00 -34.55 13.64 -13.64 94.49%
EY -2.70 -3.88 144.91 -0.26 -2.89 7.33 -7.33 -48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.38 0.75 0.23 0.18 37.31%

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