[TASCO] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -6.16%
YoY- 74.75%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 104,948 87,005 80,243 88,381 82,958 78,984 79,539 20.23%
PBT 6,936 4,420 3,993 5,789 5,918 4,068 2,936 77.10%
Tax -1,888 -1,162 -1,182 -1,777 -1,644 -1,164 -765 82.32%
NP 5,048 3,258 2,811 4,012 4,274 2,904 2,171 75.24%
-
NP to SH 5,059 3,247 2,765 4,007 4,270 2,903 2,170 75.54%
-
Tax Rate 27.22% 26.29% 29.60% 30.70% 27.78% 28.61% 26.06% -
Total Cost 99,900 83,747 77,432 84,369 78,684 76,080 77,368 18.52%
-
Net Worth 169,966 164,847 161,707 118,864 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 169,966 164,847 161,707 118,864 0 0 0 -
NOSH 99,980 99,907 99,819 74,757 74,781 74,819 74,827 21.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.81% 3.74% 3.50% 4.54% 5.15% 3.68% 2.73% -
ROE 2.98% 1.97% 1.71% 3.37% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.97 87.09 80.39 118.22 110.93 105.57 106.30 -0.83%
EPS 5.06 3.25 2.77 5.36 5.71 3.88 2.90 44.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.65 1.62 1.59 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 74,757
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.12 10.88 10.03 11.05 10.37 9.87 9.94 20.26%
EPS 0.63 0.41 0.35 0.50 0.53 0.36 0.27 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2061 0.2021 0.1486 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 - - - -
Price 0.65 0.64 0.80 1.21 0.00 0.00 0.00 -
P/RPS 0.62 0.73 1.00 1.02 0.00 0.00 0.00 -
P/EPS 12.85 19.69 28.88 22.57 0.00 0.00 0.00 -
EY 7.78 5.08 3.46 4.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.49 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 13/08/08 08/05/08 21/02/08 - - - -
Price 0.62 0.68 0.80 0.98 0.00 0.00 0.00 -
P/RPS 0.59 0.78 1.00 0.83 0.00 0.00 0.00 -
P/EPS 12.25 20.92 28.88 18.28 0.00 0.00 0.00 -
EY 8.16 4.78 3.46 5.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.49 0.62 0.00 0.00 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