[TANCO] QoQ TTM Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -865.2%
YoY- -150.37%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 86,178 112,453 124,183 137,847 137,893 127,489 122,320 -20.87%
PBT -125,021 -126,290 -118,140 -32,825 -4,513 5,672 621 -
Tax 7,775 4,931 4,673 1,649 1,283 -373 4,288 48.85%
NP -117,246 -121,359 -113,467 -31,176 -3,230 5,299 4,909 -
-
NP to SH -117,246 -121,359 -113,467 -31,176 -3,230 5,299 675 -
-
Tax Rate - - - - - 6.58% -690.50% -
Total Cost 203,424 233,812 237,650 169,023 141,123 122,190 117,411 44.39%
-
Net Worth 237,609 241,135 234,269 306,101 331,229 354,250 90,263 90.98%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 237,609 241,135 234,269 306,101 331,229 354,250 90,263 90.98%
NOSH 334,661 334,910 312,358 312,348 312,480 325,000 90,263 140.12%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -136.05% -107.92% -91.37% -22.62% -2.34% 4.16% 4.01% -
ROE -49.34% -50.33% -48.43% -10.18% -0.98% 1.50% 0.75% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.75 33.58 39.76 44.13 44.13 39.23 135.51 -67.04%
EPS -35.03 -36.24 -36.33 -9.98 -1.03 1.63 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.75 0.98 1.06 1.09 1.00 -20.46%
Adjusted Per Share Value based on latest NOSH - 312,348
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.92 5.12 5.65 6.27 6.28 5.80 5.57 -20.93%
EPS -5.34 -5.52 -5.16 -1.42 -0.15 0.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1098 0.1066 0.1393 0.1508 0.1612 0.0411 90.99%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.20 0.17 0.19 0.21 0.31 0.32 0.43 -
P/RPS 0.78 0.51 0.48 0.48 0.70 0.82 0.32 81.41%
P/EPS -0.57 -0.47 -0.52 -2.10 -29.99 19.63 57.50 -
EY -175.17 -213.15 -191.19 -47.53 -3.33 5.10 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.25 0.21 0.29 0.29 0.43 -24.93%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 13/03/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 0.22 0.18 0.19 0.21 0.26 0.33 0.34 -
P/RPS 0.85 0.54 0.48 0.48 0.59 0.84 0.25 126.61%
P/EPS -0.63 -0.50 -0.52 -2.10 -25.15 20.24 45.47 -
EY -159.25 -201.31 -191.19 -47.53 -3.98 4.94 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.25 0.21 0.25 0.30 0.34 -5.98%

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