[TANCO] YoY Quarter Result on 30-Sep-2013 [#1]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 95.69%
YoY- -305.38%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,829 906 612 955 4,613 3,837 3,680 -10.98%
PBT -2,578 -3,194 -4,866 -3,262 -780 -3,108 1,722 -
Tax 7 0 0 95 0 -1 1,218 -57.64%
NP -2,571 -3,194 -4,866 -3,167 -780 -3,109 2,940 -
-
NP to SH -2,570 -3,193 -4,859 -3,162 -780 -3,109 2,940 -
-
Tax Rate - - - - - - -70.73% -
Total Cost 4,400 4,100 5,478 4,122 5,393 6,946 740 34.56%
-
Net Worth 150,194 159,381 172,142 189,047 277,239 270,516 173,727 -2.39%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 150,194 159,381 172,142 189,047 277,239 270,516 173,727 -2.39%
NOSH 333,766 336,105 335,103 336,382 339,130 334,301 334,090 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -140.57% -352.54% -795.10% -331.62% -16.91% -81.03% 79.89% -
ROE -1.71% -2.00% -2.82% -1.67% -0.28% -1.15% 1.69% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.55 0.27 0.18 0.28 1.36 1.15 1.10 -10.90%
EPS -0.77 -0.95 -1.45 -0.94 -0.23 -0.93 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4742 0.5137 0.562 0.8175 0.8092 0.52 -2.37%
Adjusted Per Share Value based on latest NOSH - 336,382
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.08 0.04 0.03 0.04 0.21 0.18 0.17 -11.79%
EPS -0.12 -0.15 -0.22 -0.15 -0.04 -0.14 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0732 0.0791 0.0868 0.1274 0.1243 0.0798 -2.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.07 0.13 0.185 0.14 0.17 0.20 0.10 -
P/RPS 12.77 48.23 101.30 49.31 12.50 17.43 9.08 5.84%
P/EPS -9.09 -13.68 -12.76 -14.89 -73.91 -21.51 11.36 -
EY -11.00 -7.31 -7.84 -6.71 -1.35 -4.65 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.27 0.36 0.25 0.21 0.25 0.19 -2.82%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 23/11/15 20/11/14 26/11/13 30/11/12 23/11/11 24/11/10 -
Price 0.06 0.135 0.155 0.175 0.18 0.24 0.12 -
P/RPS 10.95 50.08 84.87 61.64 13.23 20.91 10.89 0.09%
P/EPS -7.79 -14.21 -10.69 -18.62 -78.26 -25.81 13.64 -
EY -12.83 -7.04 -9.35 -5.37 -1.28 -3.88 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.28 0.30 0.31 0.22 0.30 0.23 -9.06%

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