[TANCO] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
20-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 41.34%
YoY- -181.1%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 26,142 18,424 8,813 14,916 33,182 31,467 32,184 -3.14%
PBT -84,525 -1,794 -7,473 -4,334 -19,932 177,542 -43,516 10.74%
Tax 120 -95 -1 1,218 3,053 -2,402 337 -14.67%
NP -84,405 -1,889 -7,474 -3,116 -16,879 175,140 -43,179 10.85%
-
NP to SH -84,358 -1,924 -7,478 -3,116 -16,882 175,138 -43,181 10.84%
-
Tax Rate - - - - - 1.35% - -
Total Cost 110,547 20,313 16,287 18,032 50,061 -143,673 75,363 6.06%
-
Net Worth 193,963 265,093 264,674 178,557 173,786 190,930 16,729 45.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 193,963 265,093 264,674 178,557 173,786 190,930 16,729 45.75%
NOSH 335,403 335,392 332,463 353,999 334,204 334,965 334,583 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -322.87% -10.25% -84.81% -20.89% -50.87% 556.58% -134.16% -
ROE -43.49% -0.73% -2.83% -1.75% -9.71% 91.73% -258.12% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.79 5.49 2.65 4.21 9.93 9.39 9.62 -3.19%
EPS -25.15 -0.57 -2.25 -0.88 -5.05 52.29 -12.91 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5783 0.7904 0.7961 0.5044 0.52 0.57 0.05 45.70%
Adjusted Per Share Value based on latest NOSH - 353,999
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.19 0.84 0.40 0.68 1.51 1.43 1.46 -3.09%
EPS -3.84 -0.09 -0.34 -0.14 -0.77 7.97 -1.97 10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0883 0.1207 0.1205 0.0813 0.0791 0.0869 0.0076 45.80%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/09/09 30/09/08 28/09/07 -
Price 0.15 0.16 0.22 0.36 0.10 0.10 0.25 -
P/RPS 1.92 2.91 8.30 8.54 1.01 1.06 2.60 -4.55%
P/EPS -0.60 -27.89 -9.78 -40.90 -1.98 0.19 -1.94 -16.50%
EY -167.67 -3.59 -10.22 -2.45 -50.51 522.85 -51.62 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.28 0.71 0.19 0.18 5.00 -36.52%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/09/09 30/09/08 30/09/07 CAGR
Date 27/05/14 28/05/13 29/05/12 20/06/11 24/11/09 27/11/08 30/11/07 -
Price 0.17 0.19 0.19 0.19 0.09 0.10 0.31 -
P/RPS 2.18 3.46 7.17 4.51 0.91 1.06 3.22 -5.82%
P/EPS -0.68 -33.12 -8.45 -21.59 -1.78 0.19 -2.40 -17.62%
EY -147.95 -3.02 -11.84 -4.63 -56.13 522.85 -41.63 21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.24 0.38 0.17 0.18 6.20 -37.55%

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