[TANCO] QoQ 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- 455.16%
YoY- 140.2%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 25,044 37,970 28,293 45,766 25,090 27,566 23,124 5.45%
PBT -27,672 -9,560 653 3,748 640 625 -4,398 240.43%
Tax 404 9,560 -263 16 38 -158 4,398 -79.61%
NP -27,268 0 390 3,764 678 467 0 -
-
NP to SH -27,268 -8,062 390 3,764 678 467 -4,234 245.76%
-
Tax Rate - - 40.28% -0.43% -5.94% 25.28% - -
Total Cost 52,312 37,970 27,903 42,002 24,412 27,099 23,124 72.24%
-
Net Worth 306,101 331,229 354,250 170,598 233,587 232,988 231,783 20.35%
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 306,101 331,229 354,250 170,598 233,587 232,988 231,783 20.35%
NOSH 312,348 312,480 325,000 90,263 111,147 111,190 110,837 99.38%
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 -108.88% 0.00% 1.38% 8.22% 2.70% 1.69% 0.00% -
ROE -8.91% -2.43% 0.11% 2.21% 0.29% 0.20% -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 8.02 12.15 8.71 50.70 22.57 24.79 20.86 -47.09%
EPS -8.73 -2.58 0.12 4.17 0.61 0.42 -3.82 73.41%
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 1.16 1.76 1.31 2.12 1.16 1.28 1.07 5.52%
EPS -1.26 -0.37 0.02 0.17 0.03 0.02 -0.20 240.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1534 0.1641 0.079 0.1082 0.1079 0.1074 20.33%
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 2.62 2.55 3.68 0.85 1.95 1.73 2.11 15.51%
P/EPS -2.41 -12.02 266.67 10.31 72.13 102.38 -11.52 -64.72%
EY -41.57 -8.32 0.38 9.70 1.39 0.98 -8.68 183.85%
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 2.62 2.14 3.79 0.67 3.32 2.42 2.06 17.37%
P/EPS -2.41 -10.08 275.00 8.15 122.95 142.86 -11.26 -64.18%
EY -41.57 -9.92 0.36 12.26 0.81 0.70 -8.88 179.57%
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