[TANCO] QoQ Annualized Quarter Result on 30-Jun-2010

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010
Profit Trend
QoQ- -0.02%
YoY- 1638.72%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,173 34,130 47,020 27,260 27,260 24,989 25,082 -25.38%
PBT -2,996 -13,058 -11,428 5,642 5,642 5,172 704 -
Tax 1,624 2,436 4,872 -6 -6 -6 3,432 -39.30%
NP -1,372 -10,622 -6,556 5,635 5,635 5,166 4,136 -
-
NP to SH -1,372 -10,622 -6,556 5,633 5,634 5,165 4,134 -
-
Tax Rate - - - 0.11% 0.11% 0.12% -487.50% -
Total Cost 17,545 44,752 53,576 21,625 21,625 19,823 20,946 -11.15%
-
Net Worth 169,381 170,352 173,934 170,459 170,454 174,232 173,389 -1.54%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 169,381 170,352 173,934 170,459 170,454 174,232 173,389 -1.54%
NOSH 335,808 334,025 334,489 334,233 334,225 335,061 333,440 0.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -8.48% -31.12% -13.94% 20.67% 20.67% 20.67% 16.49% -
ROE -0.81% -6.24% -3.77% 3.30% 3.31% 2.96% 2.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.82 10.22 14.06 8.16 8.16 7.46 7.52 -25.68%
EPS -0.41 -3.18 -1.96 1.68 1.68 1.54 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5044 0.51 0.52 0.51 0.51 0.52 0.52 -2.01%
Adjusted Per Share Value based on latest NOSH - 334,242
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.74 1.57 2.16 1.25 1.25 1.15 1.15 -25.48%
EPS -0.06 -0.49 -0.30 0.26 0.26 0.24 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0783 0.0799 0.0783 0.0783 0.08 0.0797 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.36 0.16 0.10 0.10 0.11 0.10 0.10 -
P/RPS 7.47 1.57 0.71 1.23 1.35 1.34 1.33 216.30%
P/EPS -88.11 -5.03 -5.10 5.93 6.52 6.49 8.06 -
EY -1.13 -19.88 -19.60 16.85 15.33 15.42 12.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.31 0.19 0.20 0.22 0.19 0.19 141.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/06/11 28/02/11 24/11/10 24/08/10 27/05/10 25/02/10 24/11/09 -
Price 0.19 0.38 0.12 0.09 0.10 0.10 0.09 -
P/RPS 3.94 3.72 0.85 1.10 1.23 1.34 1.20 121.06%
P/EPS -46.50 -11.95 -6.12 5.34 5.93 6.49 7.26 -
EY -2.15 -8.37 -16.33 18.73 16.86 15.42 13.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.75 0.23 0.18 0.20 0.19 0.17 71.04%

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