[TANCO] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 23.68%
YoY- -49.26%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 31,764 25,290 24,248 56,516 132,526 101,380 128,962 -20.81%
PBT -44,306 -37,402 -44,280 -31,576 -17,814 -7,548 14,434 -
Tax 434 12,080 12,326 8,674 17,814 7,548 -5,270 -
NP -43,872 -25,322 -31,954 -22,902 0 0 9,164 -
-
NP to SH -43,874 -25,324 -31,954 -22,902 -15,344 -7,536 9,164 -
-
Tax Rate - - - - - - 36.51% -
Total Cost 75,636 50,612 56,202 79,418 132,526 101,380 119,798 -7.37%
-
Net Worth 73,681 127,289 170,823 237,725 330,582 232,219 237,954 -17.74%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 73,681 127,289 170,823 237,725 330,582 232,219 237,954 -17.74%
NOSH 334,916 334,973 334,947 334,824 311,869 110,823 110,676 20.25%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -138.12% -100.13% -131.78% -40.52% 0.00% 0.00% 7.11% -
ROE -59.55% -19.89% -18.71% -9.63% -4.64% -3.25% 3.85% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.48 7.55 7.24 16.88 42.49 91.48 116.52 -34.16%
EPS -13.10 -7.56 -9.54 -6.84 -4.92 -6.80 8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.38 0.51 0.71 1.06 2.0954 2.15 -31.59%
Adjusted Per Share Value based on latest NOSH - 334,661
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.45 1.15 1.10 2.57 6.03 4.61 5.87 -20.78%
EPS -2.00 -1.15 -1.45 -1.04 -0.70 -0.34 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0579 0.0778 0.1082 0.1505 0.1057 0.1083 -17.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.06 0.07 0.09 0.20 0.31 0.43 1.10 -
P/RPS 0.63 0.93 1.24 1.18 0.73 0.47 0.94 -6.44%
P/EPS -0.46 -0.93 -0.94 -2.92 -6.30 -6.32 13.29 -
EY -218.33 -108.00 -106.00 -34.20 -15.87 -15.81 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.18 0.28 0.29 0.21 0.51 -10.05%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 27/08/03 29/08/02 30/08/01 22/08/00 -
Price 0.05 0.08 0.06 0.22 0.26 0.60 1.09 -
P/RPS 0.53 1.06 0.83 1.30 0.61 0.66 0.94 -9.10%
P/EPS -0.38 -1.06 -0.63 -3.22 -5.28 -8.82 13.16 -
EY -262.00 -94.50 -159.00 -31.09 -18.92 -11.33 7.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.12 0.31 0.25 0.29 0.51 -12.42%

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