[TANCO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -98.42%
YoY- 9.65%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 7,344 35,337 20,759 14,906 6,482 26,061 14,636 -36.82%
PBT -15,034 206,485 -31,865 -19,828 -9,998 -44,422 -32,770 -40.48%
Tax -2 -3,081 1 9 9 623 287 -
NP -15,036 203,404 -31,864 -19,819 -9,989 -43,799 -32,483 -40.13%
-
NP to SH -15,037 203,402 -31,865 -19,820 -9,989 -43,801 -32,484 -40.13%
-
Tax Rate - 1.49% - - - - - -
Total Cost 22,380 -168,067 52,623 34,725 16,471 69,860 47,119 -39.09%
-
Net Worth 234,429 251,145 16,735 26,783 36,872 46,878 63,628 138.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 234,429 251,145 16,735 26,783 36,872 46,878 63,628 138.35%
NOSH 334,899 334,860 334,716 334,797 335,201 334,844 334,886 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -204.74% 575.61% -153.49% -132.96% -154.10% -168.06% -221.94% -
ROE -6.41% 80.99% -190.40% -74.00% -27.09% -93.44% -51.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.19 10.55 6.20 4.45 1.93 7.78 4.37 -36.88%
EPS -4.49 60.74 -9.52 -5.92 -2.98 -13.08 -9.70 -40.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.75 0.05 0.08 0.11 0.14 0.19 138.35%
Adjusted Per Share Value based on latest NOSH - 334,353
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.34 1.62 0.95 0.68 0.30 1.20 0.67 -36.35%
EPS -0.69 9.34 -1.46 -0.91 -0.46 -2.01 -1.49 -40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1154 0.0077 0.0123 0.0169 0.0215 0.0292 138.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.39 0.25 0.23 0.19 0.06 0.05 -
P/RPS 10.49 3.70 4.03 5.17 9.83 0.77 1.14 338.52%
P/EPS -5.12 0.64 -2.63 -3.89 -6.38 -0.46 -0.52 358.74%
EY -19.52 155.75 -38.08 -25.74 -15.68 -218.02 -194.00 -78.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 5.00 2.88 1.73 0.43 0.26 17.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 30/11/07 28/08/07 30/05/07 28/02/07 29/11/06 -
Price 0.19 0.21 0.31 0.23 0.21 0.15 0.07 -
P/RPS 8.66 1.99 5.00 5.17 10.86 1.93 1.60 207.95%
P/EPS -4.23 0.35 -3.26 -3.89 -7.05 -1.15 -0.72 225.24%
EY -23.63 289.25 -30.71 -25.74 -14.19 -87.21 -138.57 -69.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 6.20 2.88 1.91 1.07 0.37 -18.93%

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