[TANCO] YoY TTM Result on 30-Sep-2016 [#1]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 7.14%
YoY- 38.71%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,259 40,453 18,840 11,641 6,767 8,472 26,345 -23.54%
PBT -14,767 -6,221 -5,075 -8,101 -13,198 -30,762 -85,728 -25.39%
Tax 541 -144 0 7 -18 -145 129 26.97%
NP -14,226 -6,365 -5,075 -8,094 -13,216 -30,907 -85,599 -25.84%
-
NP to SH -14,226 -7,669 -5,069 -8,097 -13,210 -30,905 -85,570 -25.83%
-
Tax Rate - - - - - - - -
Total Cost 19,485 46,818 23,915 19,735 19,983 39,379 111,944 -25.26%
-
Net Worth 144,968 156,939 162,038 150,194 159,381 172,142 189,047 -4.32%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 144,968 156,939 162,038 150,194 159,381 172,142 189,047 -4.32%
NOSH 741,432 673,272 661,649 333,766 336,105 335,103 336,382 14.07%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -270.51% -15.73% -26.94% -69.53% -195.30% -364.81% -324.92% -
ROE -9.81% -4.89% -3.13% -5.39% -8.29% -17.95% -45.26% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.71 6.01 2.85 3.49 2.01 2.53 7.83 -32.96%
EPS -1.92 -1.14 -0.77 -2.43 -3.93 -9.22 -25.44 -34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.2331 0.2449 0.45 0.4742 0.5137 0.562 -16.14%
Adjusted Per Share Value based on latest NOSH - 333,766
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.24 1.84 0.86 0.53 0.31 0.39 1.20 -23.51%
EPS -0.65 -0.35 -0.23 -0.37 -0.60 -1.41 -3.90 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0714 0.0738 0.0684 0.0725 0.0784 0.0861 -4.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.055 0.07 0.12 0.07 0.13 0.185 0.14 -
P/RPS 7.76 1.17 4.21 2.01 6.46 7.32 1.79 27.67%
P/EPS -2.87 -6.15 -15.66 -2.89 -3.31 -2.01 -0.55 31.68%
EY -34.85 -16.27 -6.38 -34.66 -30.23 -49.85 -181.70 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.49 0.16 0.27 0.36 0.25 1.90%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 29/11/18 28/11/17 30/11/16 23/11/15 20/11/14 26/11/13 -
Price 0.065 0.06 0.13 0.06 0.135 0.155 0.175 -
P/RPS 9.17 1.00 4.57 1.72 6.71 6.13 2.23 26.56%
P/EPS -3.39 -5.27 -16.97 -2.47 -3.43 -1.68 -0.69 30.36%
EY -29.48 -18.98 -5.89 -40.43 -29.11 -59.50 -145.36 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.53 0.13 0.28 0.30 0.31 1.04%

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