[TANCO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.58%
YoY- -236.29%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 32,762 38,485 48,896 74,185 86,178 112,453 124,183 -58.89%
PBT -73,117 -68,341 -66,765 -112,142 -125,021 -126,290 -118,140 -27.39%
Tax 4,887 2,929 3,061 7,299 7,775 4,931 4,673 3.03%
NP -68,230 -65,412 -63,704 -104,843 -117,246 -121,359 -113,467 -28.77%
-
NP to SH -68,230 -65,412 -63,704 -104,843 -117,246 -121,359 -113,467 -28.77%
-
Tax Rate - - - - - - - -
Total Cost 100,992 103,897 112,600 179,028 203,424 233,812 237,650 -43.50%
-
Net Worth 170,849 177,501 187,610 224,314 237,609 241,135 234,269 -18.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 170,849 177,501 187,610 224,314 237,609 241,135 234,269 -18.99%
NOSH 335,000 334,909 335,017 334,797 334,661 334,910 312,358 4.78%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -208.26% -169.97% -130.28% -141.33% -136.05% -107.92% -91.37% -
ROE -39.94% -36.85% -33.96% -46.74% -49.34% -50.33% -48.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.78 11.49 14.60 22.16 25.75 33.58 39.76 -60.77%
EPS -20.37 -19.53 -19.02 -31.32 -35.03 -36.24 -36.33 -32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.53 0.56 0.67 0.71 0.72 0.75 -22.68%
Adjusted Per Share Value based on latest NOSH - 334,797
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.50 1.77 2.25 3.41 3.96 5.17 5.70 -58.96%
EPS -3.13 -3.00 -2.93 -4.82 -5.39 -5.57 -5.21 -28.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0815 0.0862 0.103 0.1092 0.1108 0.1076 -18.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.09 0.14 0.19 0.19 0.20 0.17 0.19 -
P/RPS 0.92 1.22 1.30 0.86 0.78 0.51 0.48 54.36%
P/EPS -0.44 -0.72 -1.00 -0.61 -0.57 -0.47 -0.52 -10.54%
EY -226.30 -139.51 -100.08 -164.82 -175.17 -213.15 -191.19 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.34 0.28 0.28 0.24 0.25 -19.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 20/11/03 27/08/03 28/05/03 13/03/03 -
Price 0.06 0.11 0.19 0.19 0.22 0.18 0.19 -
P/RPS 0.61 0.96 1.30 0.86 0.85 0.54 0.48 17.34%
P/EPS -0.29 -0.56 -1.00 -0.61 -0.63 -0.50 -0.52 -32.27%
EY -339.45 -177.56 -100.08 -164.82 -159.25 -201.31 -191.19 46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.21 0.34 0.28 0.31 0.25 0.25 -38.72%

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