[TANCO] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -138.31%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,061 21,489 21,648 47,567 118,868 121,546 106,677 -20.92%
PBT -44,422 -50,949 -51,208 -66,367 -118,650 614 2,410 -
Tax 623 6,090 6,379 3,654 5,159 61 -912 -
NP -43,799 -44,859 -44,829 -62,713 -113,491 675 1,498 -
-
NP to SH -43,801 -44,861 -44,829 -62,713 -113,491 675 1,498 -
-
Tax Rate - - - - - -9.93% 37.84% -
Total Cost 69,860 66,348 66,477 110,280 232,359 120,871 105,179 -6.58%
-
Net Worth 46,878 93,759 140,613 184,212 234,306 223,815 236,351 -23.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 46,878 93,759 140,613 184,212 234,306 223,815 236,351 -23.62%
NOSH 334,844 334,856 334,794 334,931 312,409 118,421 110,962 20.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -168.06% -208.75% -207.08% -131.84% -95.48% 0.56% 1.40% -
ROE -93.44% -47.85% -31.88% -34.04% -48.44% 0.30% 0.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.78 6.42 6.47 14.20 38.05 102.64 96.14 -34.21%
EPS -13.08 -13.40 -13.39 -18.73 -36.33 0.57 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.28 0.42 0.55 0.75 1.89 2.13 -36.45%
Adjusted Per Share Value based on latest NOSH - 335,017
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.19 0.98 0.99 2.17 5.41 5.53 4.86 -20.89%
EPS -1.99 -2.04 -2.04 -2.85 -5.17 0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0427 0.064 0.0839 0.1067 0.1019 0.1076 -23.64%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.06 0.06 0.10 0.19 0.19 0.43 0.54 -
P/RPS 0.77 0.93 1.55 1.34 0.50 0.42 0.56 5.44%
P/EPS -0.46 -0.45 -0.75 -1.01 -0.52 75.44 40.00 -
EY -218.02 -223.28 -133.90 -98.55 -191.20 1.33 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.24 0.35 0.25 0.23 0.25 9.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 13/03/03 28/02/02 27/02/01 -
Price 0.15 0.08 0.09 0.19 0.19 0.34 0.52 -
P/RPS 1.93 1.25 1.39 1.34 0.50 0.33 0.54 23.63%
P/EPS -1.15 -0.60 -0.67 -1.01 -0.52 59.65 38.52 -
EY -87.21 -167.46 -148.78 -98.55 -191.20 1.68 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.29 0.21 0.35 0.25 0.18 0.24 28.27%

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