[TANCO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -60.77%
YoY- 1.91%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,007 7,344 35,337 20,759 14,906 6,482 26,061 -33.91%
PBT -31,369 -15,034 206,485 -31,865 -19,828 -9,998 -44,422 -20.71%
Tax -20 -2 -3,081 1 9 9 623 -
NP -31,389 -15,036 203,404 -31,864 -19,819 -9,989 -43,799 -19.93%
-
NP to SH -31,390 -15,037 203,402 -31,865 -19,820 -9,989 -43,801 -19.93%
-
Tax Rate - - 1.49% - - - - -
Total Cost 45,396 22,380 -168,067 52,623 34,725 16,471 69,860 -24.99%
-
Net Worth 221,103 234,429 251,145 16,735 26,783 36,872 46,878 181.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 221,103 234,429 251,145 16,735 26,783 36,872 46,878 181.51%
NOSH 335,005 334,899 334,860 334,716 334,797 335,201 334,844 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -224.10% -204.74% 575.61% -153.49% -132.96% -154.10% -168.06% -
ROE -14.20% -6.41% 80.99% -190.40% -74.00% -27.09% -93.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.18 2.19 10.55 6.20 4.45 1.93 7.78 -33.93%
EPS -9.37 -4.49 60.74 -9.52 -5.92 -2.98 -13.08 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.75 0.05 0.08 0.11 0.14 181.41%
Adjusted Per Share Value based on latest NOSH - 334,583
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.64 0.34 1.62 0.95 0.68 0.30 1.20 -34.25%
EPS -1.44 -0.69 9.34 -1.46 -0.91 -0.46 -2.01 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1076 0.1153 0.0077 0.0123 0.0169 0.0215 181.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.23 0.39 0.25 0.23 0.19 0.06 -
P/RPS 3.35 10.49 3.70 4.03 5.17 9.83 0.77 166.74%
P/EPS -1.49 -5.12 0.64 -2.63 -3.89 -6.38 -0.46 119.07%
EY -66.93 -19.52 155.75 -38.08 -25.74 -15.68 -218.02 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.33 0.52 5.00 2.88 1.73 0.43 -38.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 30/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.12 0.19 0.21 0.31 0.23 0.21 0.15 -
P/RPS 2.87 8.66 1.99 5.00 5.17 10.86 1.93 30.31%
P/EPS -1.28 -4.23 0.35 -3.26 -3.89 -7.05 -1.15 7.40%
EY -78.08 -23.63 289.25 -30.71 -25.74 -14.19 -87.21 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.28 6.20 2.88 1.91 1.07 -69.55%

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