[TANCO] YoY TTM Result on 30-Jun-2014 [#4]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 65.38%
YoY- 64.89%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,991 10,718 6,473 8,815 30,003 19,647 11,118 -1.76%
PBT -11,451 -8,717 -14,870 -29,158 -83,246 602 -2,128 32.34%
Tax 7 0 -18 -50 34 -96 1,218 -57.64%
NP -11,444 -8,717 -14,888 -29,208 -83,212 506 -910 52.43%
-
NP to SH -11,438 -8,720 -14,876 -29,208 -83,188 467 -910 52.42%
-
Tax Rate - - - - - 15.95% - -
Total Cost 21,435 19,435 21,361 38,023 113,215 19,141 12,028 10.09%
-
Net Worth 158,068 154,741 163,129 177,270 189,187 284,638 274,074 -8.75%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 158,068 154,741 163,129 177,270 189,187 284,638 274,074 -8.75%
NOSH 661,649 338,085 335,035 335,040 334,844 335,105 334,849 12.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -114.54% -81.33% -230.00% -331.34% -277.35% 2.58% -8.18% -
ROE -7.24% -5.64% -9.12% -16.48% -43.97% 0.16% -0.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.51 3.17 1.93 2.63 8.96 5.86 3.32 -12.29%
EPS -1.73 -2.58 -4.44 -8.72 -24.84 0.14 -0.27 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.4577 0.4869 0.5291 0.565 0.8494 0.8185 -18.53%
Adjusted Per Share Value based on latest NOSH - 335,040
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.46 0.49 0.30 0.40 1.38 0.90 0.51 -1.70%
EPS -0.53 -0.40 -0.68 -1.34 -3.82 0.02 -0.04 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0726 0.0711 0.0749 0.0814 0.0869 0.1308 0.1259 -8.75%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.105 0.07 0.135 0.165 0.185 0.19 0.26 -
P/RPS 6.95 2.21 6.99 6.27 2.06 3.24 7.83 -1.96%
P/EPS -6.07 -2.71 -3.04 -1.89 -0.74 136.34 -95.67 -36.81%
EY -16.46 -36.85 -32.89 -52.83 -134.29 0.73 -1.05 58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.15 0.28 0.31 0.33 0.22 0.32 5.44%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 26/08/15 26/08/14 28/08/13 30/08/12 23/08/11 -
Price 0.10 0.07 0.11 0.16 0.15 0.19 0.22 -
P/RPS 6.62 2.21 5.69 6.08 1.67 3.24 6.63 -0.02%
P/EPS -5.78 -2.71 -2.48 -1.84 -0.60 136.34 -80.95 -35.56%
EY -17.29 -36.85 -40.36 -54.49 -165.63 0.73 -1.24 55.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.15 0.23 0.30 0.27 0.22 0.27 7.63%

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