[TANCO] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	50,056	9,991	10,718	6,473	8,815	30,003	19,646	16.86%
YoY %	401.01%	-6.78%	65.58%	-26.57%	-70.62%	52.72%	-	-
Horiz. %	254.79%	50.86%	54.56%	32.95%	44.87%	152.72%	100.00%	-
PBT	1,136	-11,451	-8,717	-14,870	-29,158	-83,246	671	9.16%
YoY %	109.92%	-31.36%	41.38%	49.00%	64.97%	-12,506.26%	-	-
Horiz. %	169.30%	-1,706.56%	-1,299.11%	-2,216.10%	-4,345.45%	-12,406.26%	100.00%	-
Tax	0	7	0	-18	-50	34	-206	-
YoY %	0.00%	0.00%	0.00%	64.00%	-247.06%	116.50%	-	-
Horiz. %	0.00%	-3.40%	0.00%	8.74%	24.27%	-16.50%	100.00%	-
NP	1,136	-11,444	-8,717	-14,888	-29,208	-83,212	465	16.04%
YoY %	109.93%	-31.28%	41.45%	49.03%	64.90%	-17,995.05%	-	-
Horiz. %	244.30%	-2,461.08%	-1,874.62%	-3,201.72%	-6,281.29%	-17,895.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,136	-11,438	-8,720	-14,876	-29,208	-83,188	465	16.04%
YoY %	109.93%	-31.17%	41.38%	49.07%	64.89%	-17,989.89%	-	-
Horiz. %	244.30%	-2,459.78%	-1,875.27%	-3,199.14%	-6,281.29%	-17,889.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	-	-	-	-	-	30.70%	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	0.00%	-	-	-	-	-	100.00%	-
Total Cost	48,920	21,435	19,435	21,361	38,023	113,215	19,181	16.87%
YoY %	128.22%	10.29%	-9.02%	-43.82%	-66.42%	490.25%	-	-
Horiz. %	255.04%	111.75%	101.32%	111.37%	198.23%	590.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	160,136	158,068	153,505	162,074	176,857	191,418	282,122	-9.00%
YoY %	1.31%	2.97%	-5.29%	-8.36%	-7.61%	-32.15%	-	-
Horiz. %	56.76%	56.03%	54.41%	57.45%	62.69%	67.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	160,136	158,068	153,505	162,074	176,857	191,418	282,122	-9.00%
YoY %	1.31%	2.97%	-5.29%	-8.36%	-7.61%	-32.15%	-	-
Horiz. %	56.76%	56.03%	54.41%	57.45%	62.69%	67.85%	100.00%	-
NOSH	671,432	661,649	335,384	335,072	334,829	334,941	332,142	12.44%
YoY %	1.48%	97.28%	0.09%	0.07%	-0.03%	0.84%	-	-
Horiz. %	202.15%	199.21%	100.98%	100.88%	100.81%	100.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.27%	-114.54%	-81.33%	-230.00%	-331.34%	-277.35%	2.37%	-
YoY %	101.98%	-40.83%	64.64%	30.58%	-19.47%	-11,802.53%	-	-
Horiz. %	95.78%	-4,832.91%	-3,431.65%	-9,704.64%	-13,980.59%	-11,702.53%	100.00%	-
ROE	0.71%	-7.24%	-5.68%	-9.18%	-16.52%	-43.46%	0.16%	-
YoY %	109.81%	-27.46%	38.13%	44.43%	61.99%	-27,262.50%	-	-
Horiz. %	443.75%	-4,525.00%	-3,550.00%	-5,737.50%	-10,325.00%	-27,162.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	7.46	1.51	3.20	1.93	2.63	8.96	5.91	3.95%
YoY %	394.04%	-52.81%	65.80%	-26.62%	-70.65%	51.61%	-	-
Horiz. %	126.23%	25.55%	54.15%	32.66%	44.50%	151.61%	100.00%	-
EPS	0.17	-1.73	-2.60	-4.45	-8.72	-24.84	0.14	3.28%
YoY %	109.83%	33.46%	41.57%	48.97%	64.90%	-17,842.86%	-	-
Horiz. %	121.43%	-1,235.71%	-1,857.14%	-3,178.57%	-6,228.57%	-17,742.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2385	0.2389	0.4577	0.4837	0.5282	0.5715	0.8494	-19.07%
YoY %	-0.17%	-47.80%	-5.38%	-8.42%	-7.58%	-32.72%	-	-
Horiz. %	28.08%	28.13%	53.89%	56.95%	62.19%	67.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 335,035
RPS	2.30	0.46	0.49	0.30	0.40	1.38	0.90	16.91%
YoY %	400.00%	-6.12%	63.33%	-25.00%	-71.01%	53.33%	-	-
Horiz. %	255.56%	51.11%	54.44%	33.33%	44.44%	153.33%	100.00%	-
EPS	0.05	-0.53	-0.40	-0.68	-1.34	-3.82	0.02	16.49%
YoY %	109.43%	-32.50%	41.18%	49.25%	64.92%	-19,200.00%	-	-
Horiz. %	250.00%	-2,650.00%	-2,000.00%	-3,400.00%	-6,700.00%	-19,100.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0736	0.0726	0.0705	0.0745	0.0812	0.0879	0.1296	-8.99%
YoY %	1.38%	2.98%	-5.37%	-8.25%	-7.62%	-32.18%	-	-
Horiz. %	56.79%	56.02%	54.40%	57.48%	62.65%	67.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.12	0.105	0.07	0.135	0.165	0.185	0.19	-
P/RPS	1.61	6.95	2.19	6.99	6.27	2.07	3.21	-10.85%
YoY %	-76.83%	217.35%	-68.67%	11.48%	202.90%	-35.51%	-	-
Horiz. %	50.16%	216.51%	68.22%	217.76%	195.33%	64.49%	100.00%	-
P/EPS	70.93	-6.07	-2.69	-3.04	-1.89	-0.74	135.71	-10.24%
YoY %	1,268.53%	-125.65%	11.51%	-60.85%	-155.41%	-100.55%	-	-
Horiz. %	52.27%	-4.47%	-1.98%	-2.24%	-1.39%	-0.55%	100.00%	-
EY	1.41	-16.46	-37.14	-32.89	-52.87	-134.25	0.74	11.33%
YoY %	108.57%	55.68%	-12.92%	37.79%	60.62%	-18,241.89%	-	-
Horiz. %	190.54%	-2,224.32%	-5,018.92%	-4,444.59%	-7,144.59%	-18,141.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.44	0.15	0.28	0.31	0.32	0.22	14.65%
YoY %	13.64%	193.33%	-46.43%	-9.68%	-3.12%	45.45%	-	-
Horiz. %	227.27%	200.00%	68.18%	127.27%	140.91%	145.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	30/08/17	29/08/16	26/08/15	26/08/14	28/08/13	30/08/12	-
Price	0.09	0.10	0.07	0.11	0.16	0.15	0.19	-
P/RPS	1.21	6.62	2.19	5.69	6.08	1.67	3.21	-15.00%
YoY %	-81.72%	202.28%	-61.51%	-6.41%	264.07%	-47.98%	-	-
Horiz. %	37.69%	206.23%	68.22%	177.26%	189.41%	52.02%	100.00%	-
P/EPS	53.19	-5.78	-2.69	-2.48	-1.83	-0.60	135.71	-14.44%
YoY %	1,020.24%	-114.87%	-8.47%	-35.52%	-205.00%	-100.44%	-	-
Horiz. %	39.19%	-4.26%	-1.98%	-1.83%	-1.35%	-0.44%	100.00%	-
EY	1.88	-17.29	-37.14	-40.36	-54.52	-165.58	0.74	16.80%
YoY %	110.87%	53.45%	7.98%	25.97%	67.07%	-22,475.68%	-	-
Horiz. %	254.05%	-2,336.49%	-5,018.92%	-5,454.05%	-7,367.57%	-22,375.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.42	0.15	0.23	0.30	0.26	0.22	9.53%
YoY %	-9.52%	180.00%	-34.78%	-23.33%	15.38%	18.18%	-	-
Horiz. %	172.73%	190.91%	68.18%	104.55%	136.36%	118.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos