[TANCO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -224.04%
YoY- -202.83%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,837 33,626 12,130 17,065 11,755 24,989 24,989 -71.29%
PBT -3,108 100,217 -2,247 -6,529 -2,857 5,172 5,172 -
Tax -1 1,076 1,218 1,218 1,218 -6 -6 -69.68%
NP -3,109 101,293 -1,029 -5,311 -1,639 5,166 5,166 -
-
NP to SH -3,109 101,266 -1,029 -5,311 -1,639 5,164 5,165 -
-
Tax Rate - -1.07% - - - 0.12% 0.12% -
Total Cost 6,946 -67,667 13,159 22,376 13,394 19,823 19,823 -50.26%
-
Net Worth 270,516 276,137 169,381 170,352 173,934 170,459 170,454 36.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 270,516 276,137 169,381 170,352 173,934 170,459 170,454 36.01%
NOSH 334,301 334,874 335,808 334,025 334,489 334,233 334,225 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -81.03% 301.23% -8.48% -31.12% -13.94% 20.67% 20.67% -
ROE -1.15% 36.67% -0.61% -3.12% -0.94% 3.03% 3.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.15 10.04 3.61 5.11 3.51 7.48 7.48 -71.26%
EPS -0.93 30.24 -0.31 -1.59 -0.49 1.54 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8092 0.8246 0.5044 0.51 0.52 0.51 0.51 35.99%
Adjusted Per Share Value based on latest NOSH - 333,909
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.18 1.54 0.56 0.78 0.54 1.15 1.15 -70.92%
EPS -0.14 4.65 -0.05 -0.24 -0.08 0.24 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1268 0.0778 0.0782 0.0799 0.0783 0.0783 35.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.26 0.36 0.16 0.10 0.10 0.11 -
P/RPS 17.43 2.59 9.97 3.13 2.85 1.34 1.47 419.19%
P/EPS -21.51 0.86 -117.48 -10.06 -20.41 6.47 7.12 -
EY -4.65 116.31 -0.85 -9.94 -4.90 15.45 14.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.71 0.31 0.19 0.20 0.22 8.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 20/06/11 28/02/11 24/11/10 24/08/10 27/05/10 -
Price 0.24 0.22 0.19 0.38 0.12 0.09 0.10 -
P/RPS 20.91 2.19 5.26 7.44 3.41 1.20 1.34 523.40%
P/EPS -25.81 0.73 -62.01 -23.90 -24.49 5.83 6.47 -
EY -3.88 137.45 -1.61 -4.18 -4.08 17.17 15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.38 0.75 0.23 0.18 0.20 31.00%

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