[TANCO] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	8,812	12,130	18,812	16,889	20,759	14,636	16,342	-9.05%
YoY %	-27.35%	-35.52%	11.39%	-18.64%	41.84%	-10.44%	-	-
Horiz. %	53.92%	74.23%	115.11%	103.35%	127.03%	89.56%	100.00%	-
PBT	-7,476	-2,247	528	-60,808	-31,865	-32,770	-36,440	-21.61%
YoY %	-232.71%	-525.57%	100.87%	-90.83%	2.76%	10.07%	-	-
Horiz. %	20.52%	6.17%	-1.45%	166.87%	87.45%	89.93%	100.00%	-
Tax	-1	1,218	2,574	680	1	287	6,043	-
YoY %	-100.08%	-52.68%	278.53%	67,900.00%	-99.65%	-95.25%	-	-
Horiz. %	-0.02%	20.16%	42.59%	11.25%	0.02%	4.75%	100.00%	-
NP	-7,477	-1,029	3,102	-60,128	-31,864	-32,483	-30,397	-19.39%
YoY %	-626.63%	-133.17%	105.16%	-88.70%	1.91%	-6.86%	-	-
Horiz. %	24.60%	3.39%	-10.20%	197.81%	104.83%	106.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,477	-1,029	3,101	-60,129	-31,865	-32,484	-30,398	-19.39%
YoY %	-626.63%	-133.18%	105.16%	-88.70%	1.91%	-6.86%	-	-
Horiz. %	24.60%	3.39%	-10.20%	197.81%	104.83%	106.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-487.50%	-	-	-	-	-
YoY %	-	-	0.00%	-	-	-	-	-
Horiz. %	-	-	100.00%	-	-	-	-	-
Total Cost	16,289	13,159	15,710	77,017	52,623	47,119	46,739	-14.96%
YoY %	23.79%	-16.24%	-79.60%	46.36%	11.68%	0.81%	-	-
Horiz. %	34.85%	28.15%	33.61%	164.78%	112.59%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,925	169,381	173,389	190,832	16,735	63,628	110,477	14.52%
YoY %	57.59%	-2.31%	-9.14%	1,040.32%	-73.70%	-42.41%	-	-
Horiz. %	241.61%	153.32%	156.95%	172.73%	15.15%	57.59%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	266,925	169,381	173,389	190,832	16,735	63,628	110,477	14.52%
YoY %	57.59%	-2.31%	-9.14%	1,040.32%	-73.70%	-42.41%	-	-
Horiz. %	241.61%	153.32%	156.95%	172.73%	15.15%	57.59%	100.00%	-
NOSH	335,291	335,808	333,440	334,794	334,716	334,886	334,779	0.02%
YoY %	-0.15%	0.71%	-0.40%	0.02%	-0.05%	0.03%	-	-
Horiz. %	100.15%	100.31%	99.60%	100.00%	99.98%	100.03%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	-84.85%	-8.48%	16.49%	-356.02%	-153.49%	-221.94%	-186.01%	-
YoY %	-900.59%	-151.43%	104.63%	-131.95%	30.84%	-19.32%	-	-
Horiz. %	45.62%	4.56%	-8.87%	191.40%	82.52%	119.32%	100.00%	-
ROE	-2.80%	-0.61%	1.79%	-31.51%	-190.40%	-51.05%	-27.52%	-
YoY %	-359.02%	-134.08%	105.68%	83.45%	-272.97%	-85.50%	-	-
Horiz. %	10.17%	2.22%	-6.50%	114.50%	691.86%	185.50%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	2.63	3.61	5.64	5.04	6.20	4.37	4.88	-9.06%
YoY %	-27.15%	-35.99%	11.90%	-18.71%	41.88%	-10.45%	-	-
Horiz. %	53.89%	73.98%	115.57%	103.28%	127.05%	89.55%	100.00%	-
EPS	-2.23	-0.31	0.93	-17.96	-9.52	-9.70	-9.08	-19.41%
YoY %	-619.35%	-133.33%	105.18%	-88.66%	1.86%	-6.83%	-	-
Horiz. %	24.56%	3.41%	-10.24%	197.80%	104.85%	106.83%	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	0.7961	0.5044	0.52	0.57	0.05	0.19	0.33	14.49%
YoY %	57.83%	-3.00%	-8.77%	1,040.00%	-73.68%	-42.42%	-	-
Horiz. %	241.24%	152.85%	157.58%	172.73%	15.15%	57.58%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 334,965
RPS	0.40	0.55	0.86	0.77	0.94	0.67	0.74	-9.02%
YoY %	-27.27%	-36.05%	11.69%	-18.09%	40.30%	-9.46%	-	-
Horiz. %	54.05%	74.32%	116.22%	104.05%	127.03%	90.54%	100.00%	-
EPS	-0.34	-0.05	0.14	-2.74	-1.45	-1.48	-1.38	-19.37%
YoY %	-580.00%	-135.71%	105.11%	-88.97%	2.03%	-7.25%	-	-
Horiz. %	24.64%	3.62%	-10.14%	198.55%	105.07%	107.25%	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	0.1215	0.0771	0.0789	0.0869	0.0076	0.029	0.0503	14.52%
YoY %	57.59%	-2.28%	-9.21%	1,043.42%	-73.79%	-42.35%	-	-
Horiz. %	241.55%	153.28%	156.86%	172.76%	15.11%	57.65%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.22	0.36	0.10	0.10	0.25	0.05	0.09	-
P/RPS	8.37	9.97	1.77	1.98	4.03	1.14	1.84	26.22%
YoY %	-16.05%	463.28%	-10.61%	-50.87%	253.51%	-38.04%	-	-
Horiz. %	454.89%	541.85%	96.20%	107.61%	219.02%	61.96%	100.00%	-
P/EPS	-9.87	-117.48	10.75	-0.56	-2.63	-0.52	-0.99	42.41%
YoY %	91.60%	-1,192.84%	2,019.64%	78.71%	-405.77%	47.47%	-	-
Horiz. %	996.97%	11,866.67%	-1,085.86%	56.57%	265.66%	52.53%	100.00%	-
EY	-10.14	-0.85	9.30	-179.60	-38.08	-194.00	-100.89	-29.75%
YoY %	-1,092.94%	-109.14%	105.18%	-371.64%	80.37%	-92.29%	-	-
Horiz. %	10.05%	0.84%	-9.22%	178.02%	37.74%	192.29%	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	0.28	0.71	0.19	0.18	5.00	0.26	0.27	0.56%
YoY %	-60.56%	273.68%	5.56%	-96.40%	1,823.08%	-3.70%	-	-
Horiz. %	103.70%	262.96%	70.37%	66.67%	1,851.85%	96.30%	100.00%	-

	31/03/12	31/03/11	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	20/06/11	24/11/09	27/11/08	30/11/07	29/11/06	23/11/05	-
Price	0.19	0.19	0.09	0.10	0.31	0.07	0.07	-
P/RPS	7.23	5.26	1.60	1.98	5.00	1.60	1.43	28.29%
YoY %	37.45%	228.75%	-19.19%	-60.40%	212.50%	11.89%	-	-
Horiz. %	505.59%	367.83%	111.89%	138.46%	349.65%	111.89%	100.00%	-
P/EPS	-8.52	-62.01	9.68	-0.56	-3.26	-0.72	-0.77	44.71%
YoY %	86.26%	-740.60%	1,828.57%	82.82%	-352.78%	6.49%	-	-
Horiz. %	1,106.49%	8,053.25%	-1,257.14%	72.73%	423.38%	93.51%	100.00%	-
EY	-11.74	-1.61	10.33	-179.60	-30.71	-138.57	-129.71	-30.88%
YoY %	-629.19%	-115.59%	105.75%	-484.83%	77.84%	-6.83%	-	-
Horiz. %	9.05%	1.24%	-7.96%	138.46%	23.68%	106.83%	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	0.24	0.38	0.17	0.18	6.20	0.37	0.21	2.07%
YoY %	-36.84%	123.53%	-5.56%	-97.10%	1,575.68%	76.19%	-	-
Horiz. %	114.29%	180.95%	80.95%	85.71%	2,952.38%	176.19%	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