[TANCO] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 184.36%
YoY- 109.93%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 4,423 3,354 3,044 50,056 9,991 10,718 6,473 -6.14%
PBT -12,996 -16,087 -15,971 1,136 -11,451 -8,717 -14,870 -2.21%
Tax -6 -1,053 427 0 7 0 -18 -16.71%
NP -13,002 -17,140 -15,544 1,136 -11,444 -8,717 -14,888 -2.23%
-
NP to SH -12,988 -17,140 -15,544 1,136 -11,438 -8,720 -14,876 -2.23%
-
Tax Rate - - - 0.00% - - - -
Total Cost 17,425 20,494 18,588 48,920 21,435 19,435 21,361 -3.33%
-
Net Worth 160,447 107,082 139,724 160,136 158,068 153,505 162,074 -0.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 160,447 107,082 139,724 160,136 158,068 153,505 162,074 -0.16%
NOSH 1,553,759 1,239,030 731,432 671,432 661,649 335,384 335,072 29.10%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -293.96% -511.03% -510.64% 2.27% -114.54% -81.33% -230.00% -
ROE -8.09% -16.01% -11.12% 0.71% -7.24% -5.68% -9.18% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.33 0.41 0.44 7.46 1.51 3.20 1.93 -25.47%
EPS -0.98 -2.07 -2.25 0.17 -1.73 -2.60 -4.45 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1294 0.202 0.2385 0.2389 0.4577 0.4837 -20.58%
Adjusted Per Share Value based on latest NOSH - 671,432
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.20 0.15 0.14 2.28 0.45 0.49 0.29 -5.99%
EPS -0.59 -0.78 -0.71 0.05 -0.52 -0.40 -0.68 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0487 0.0636 0.0729 0.072 0.0699 0.0738 -0.18%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.15 0.05 0.045 0.12 0.105 0.07 0.135 -
P/RPS 44.90 12.34 10.23 1.61 6.95 2.19 6.99 36.30%
P/EPS -15.29 -2.41 -2.00 70.93 -6.07 -2.69 -3.04 30.86%
EY -6.54 -41.42 -49.94 1.41 -16.46 -37.14 -32.89 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.39 0.22 0.50 0.44 0.15 0.28 28.11%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 29/08/19 30/08/18 30/08/17 29/08/16 26/08/15 -
Price 0.225 0.06 0.05 0.09 0.10 0.07 0.11 -
P/RPS 67.34 14.80 11.36 1.21 6.62 2.19 5.69 50.90%
P/EPS -22.93 -2.90 -2.22 53.19 -5.78 -2.69 -2.48 44.82%
EY -4.36 -34.52 -44.94 1.88 -17.29 -37.14 -40.36 -30.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.46 0.25 0.38 0.42 0.15 0.23 41.63%

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