[TANCO] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
14-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -81.75%
YoY- -181.53%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 137,893 127,489 122,320 99,543 118,189 122,928 131,980 2.97%
PBT -4,513 5,672 621 -11,636 -8,688 -5,040 2,302 -
Tax 1,283 -373 4,288 12,781 15,434 14,812 8,559 -71.87%
NP -3,230 5,299 4,909 1,145 6,746 9,772 10,861 -
-
NP to SH -3,230 5,299 675 -12,452 -6,851 -3,825 1,498 -
-
Tax Rate - 6.58% -690.50% - - - -371.81% -
Total Cost 141,123 122,190 117,411 98,398 111,443 113,156 121,119 10.75%
-
Net Worth 331,229 354,250 90,263 233,587 232,988 231,783 235,735 25.52%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 331,229 354,250 90,263 233,587 232,988 231,783 235,735 25.52%
NOSH 312,480 325,000 90,263 111,147 111,190 110,837 110,673 100.14%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -2.34% 4.16% 4.01% 1.15% 5.71% 7.95% 8.23% -
ROE -0.98% 1.50% 0.75% -5.33% -2.94% -1.65% 0.64% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.13 39.23 135.51 89.56 106.29 110.91 119.25 -48.54%
EPS -1.03 1.63 0.75 -11.20 -6.16 -3.45 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.00 2.1016 2.0954 2.0912 2.13 -37.28%
Adjusted Per Share Value based on latest NOSH - 111,147
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.28 5.80 5.57 4.53 5.38 5.60 6.01 2.98%
EPS -0.15 0.24 0.03 -0.57 -0.31 -0.17 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1612 0.0411 0.1063 0.1061 0.1055 0.1073 25.54%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.31 0.32 0.43 0.44 0.43 0.44 0.54 -
P/RPS 0.70 0.82 0.32 0.49 0.40 0.40 0.45 34.36%
P/EPS -29.99 19.63 57.50 -3.93 -6.98 -12.75 39.90 -
EY -3.33 5.10 1.74 -25.46 -14.33 -7.84 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.43 0.21 0.21 0.21 0.25 10.43%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 28/02/02 14/12/01 30/08/01 24/05/01 27/02/01 -
Price 0.26 0.33 0.34 0.75 0.60 0.43 0.52 -
P/RPS 0.59 0.84 0.25 0.84 0.56 0.39 0.44 21.66%
P/EPS -25.15 20.24 45.47 -6.69 -9.74 -12.46 38.42 -
EY -3.98 4.94 2.20 -14.94 -10.27 -8.03 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.34 0.36 0.29 0.21 0.24 2.76%

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