[TANCO] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 121.85%
YoY- -54.94%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 91,307 66,263 28,293 121,546 75,780 50,690 23,124 149.61%
PBT -36,579 -8,907 653 614 -3,134 -3,774 -4,398 309.97%
Tax 1,639 8,907 -263 61 3,134 3,774 4,398 -48.18%
NP -34,940 0 390 675 0 0 0 -
-
NP to SH -34,940 -7,672 390 675 -3,089 -3,768 -4,234 307.84%
-
Tax Rate - - 40.28% -9.93% - - - -
Total Cost 126,247 66,263 27,903 120,871 75,780 50,690 23,124 209.73%
-
Net Worth 306,271 330,582 354,250 223,815 232,682 232,219 231,783 20.39%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 306,271 330,582 354,250 223,815 232,682 232,219 231,783 20.39%
NOSH 312,522 311,869 325,000 118,421 110,716 110,823 110,837 99.46%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -38.27% 0.00% 1.38% 0.56% 0.00% 0.00% 0.00% -
ROE -11.41% -2.32% 0.11% 0.30% -1.33% -1.62% -1.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.22 21.25 8.71 102.64 68.44 45.74 20.86 25.16%
EPS -11.18 -2.46 0.12 0.57 -2.79 -3.40 -3.82 104.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.06 1.09 1.89 2.1016 2.0954 2.0912 -39.63%
Adjusted Per Share Value based on latest NOSH - 90,263
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.19 3.04 1.30 5.58 3.48 2.33 1.06 149.79%
EPS -1.60 -0.35 0.02 0.03 -0.14 -0.17 -0.19 313.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1518 0.1627 0.1028 0.1068 0.1066 0.1064 20.39%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.21 0.31 0.32 0.43 0.44 0.43 0.44 -
P/RPS 0.72 1.46 3.68 0.42 0.64 0.94 2.11 -51.13%
P/EPS -1.88 -12.60 266.67 75.44 -15.77 -12.65 -11.52 -70.10%
EY -53.24 -7.94 0.38 1.33 -6.34 -7.91 -8.68 234.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.29 0.23 0.21 0.21 0.21 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 28/02/02 14/12/01 30/08/01 24/05/01 -
Price 0.21 0.26 0.33 0.34 0.75 0.60 0.43 -
P/RPS 0.72 1.22 3.79 0.33 1.10 1.31 2.06 -50.34%
P/EPS -1.88 -10.57 275.00 59.65 -26.88 -17.65 -11.26 -69.64%
EY -53.24 -9.46 0.36 1.68 -3.72 -5.67 -8.88 229.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.30 0.18 0.36 0.29 0.21 0.00%

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