[TANCO] YoY Quarter Result on 30-Sep-2014 [#1]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 73.26%
YoY- -53.67%
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 10,678 1,829 906 612 955 4,613 3,837 18.58%
PBT 3,798 -2,578 -3,194 -4,866 -3,262 -780 -3,108 -
Tax 0 7 0 0 95 0 -1 -
NP 3,798 -2,571 -3,194 -4,866 -3,167 -780 -3,109 -
-
NP to SH 3,799 -2,570 -3,193 -4,859 -3,162 -780 -3,109 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 6,880 4,400 4,100 5,478 4,122 5,393 6,946 -0.15%
-
Net Worth 162,038 150,194 159,381 172,142 189,047 277,239 270,516 -8.17%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 162,038 150,194 159,381 172,142 189,047 277,239 270,516 -8.17%
NOSH 661,649 333,766 336,105 335,103 336,382 339,130 334,301 12.03%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 35.57% -140.57% -352.54% -795.10% -331.62% -16.91% -81.03% -
ROE 2.34% -1.71% -2.00% -2.82% -1.67% -0.28% -1.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.61 0.55 0.27 0.18 0.28 1.36 1.15 5.76%
EPS 0.57 -0.77 -0.95 -1.45 -0.94 -0.23 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.45 0.4742 0.5137 0.562 0.8175 0.8092 -18.04%
Adjusted Per Share Value based on latest NOSH - 335,103
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.49 0.08 0.04 0.03 0.04 0.21 0.17 19.27%
EPS 0.17 -0.12 -0.15 -0.22 -0.14 -0.04 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0684 0.0725 0.0784 0.0861 0.1262 0.1231 -8.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.12 0.07 0.13 0.185 0.14 0.17 0.20 -
P/RPS 7.44 12.77 48.23 101.30 49.31 12.50 17.43 -13.21%
P/EPS 20.90 -9.09 -13.68 -12.76 -14.89 -73.91 -21.51 -
EY 4.78 -11.00 -7.31 -7.84 -6.71 -1.35 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.16 0.27 0.36 0.25 0.21 0.25 11.85%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 23/11/15 20/11/14 26/11/13 30/11/12 23/11/11 -
Price 0.13 0.06 0.135 0.155 0.175 0.18 0.24 -
P/RPS 8.06 10.95 50.08 84.87 61.64 13.23 20.91 -14.67%
P/EPS 22.64 -7.79 -14.21 -10.69 -18.62 -78.26 -25.81 -
EY 4.42 -12.83 -7.04 -9.35 -5.37 -1.28 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.13 0.28 0.30 0.31 0.22 0.30 9.93%

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