[TANCO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.35%
YoY- -73.25%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 29,370 28,014 29,812 31,764 25,290 24,248 56,516 -10.32%
PBT -4,822 -62,738 -39,656 -44,306 -37,402 -44,280 -31,576 -26.86%
Tax 5,148 -40 18 434 12,080 12,326 8,674 -8.32%
NP 326 -62,778 -39,638 -43,872 -25,322 -31,954 -22,902 -
-
NP to SH 324 -62,780 -39,640 -43,874 -25,324 -31,954 -22,902 -
-
Tax Rate - - - - - - - -
Total Cost 29,044 90,792 69,450 75,636 50,612 56,202 79,418 -15.42%
-
Net Worth 165,239 221,103 26,783 73,681 127,289 170,823 237,725 -5.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 165,239 221,103 26,783 73,681 127,289 170,823 237,725 -5.87%
NOSH 323,999 335,005 334,797 334,916 334,973 334,947 334,824 -0.54%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.11% -224.10% -132.96% -138.12% -100.13% -131.78% -40.52% -
ROE 0.20% -28.39% -148.00% -59.55% -19.89% -18.71% -9.63% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.06 8.36 8.90 9.48 7.55 7.24 16.88 -9.84%
EPS 0.10 -18.74 -11.84 -13.10 -7.56 -9.54 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.66 0.08 0.22 0.38 0.51 0.71 -5.36%
Adjusted Per Share Value based on latest NOSH - 335,058
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.34 1.28 1.36 1.45 1.15 1.10 2.57 -10.27%
EPS 0.01 -2.86 -1.80 -2.00 -1.15 -1.45 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.1006 0.0122 0.0335 0.0579 0.0778 0.1082 -5.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.12 0.14 0.23 0.06 0.07 0.09 0.20 -
P/RPS 1.32 1.67 2.58 0.63 0.93 1.24 1.18 1.88%
P/EPS 120.00 -0.75 -1.94 -0.46 -0.93 -0.94 -2.92 -
EY 0.83 -133.86 -51.48 -218.33 -108.00 -106.00 -34.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 2.88 0.27 0.18 0.18 0.28 -2.53%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 28/08/07 28/08/06 29/08/05 26/08/04 27/08/03 -
Price 0.10 0.12 0.23 0.05 0.08 0.06 0.22 -
P/RPS 1.10 1.44 2.58 0.53 1.06 0.83 1.30 -2.74%
P/EPS 100.00 -0.64 -1.94 -0.38 -1.06 -0.63 -3.22 -
EY 1.00 -156.17 -51.48 -262.00 -94.50 -159.00 -31.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 2.88 0.23 0.21 0.12 0.31 -7.03%

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