[TANCO] QoQ TTM Result on 30-Jun-2011 [#4]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 70.8%
YoY- -232.46%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 8,813 11,166 11,275 11,118 14,916 16,053 19,355 -40.78%
PBT -7,473 -5,356 -6,958 -2,128 -4,334 -6,530 -531 481.97%
Tax -1 -1 -1 1,218 1,218 1,218 1,218 -
NP -7,474 -5,357 -6,959 -910 -3,116 -5,312 687 -
-
NP to SH -7,478 -5,361 -6,959 -910 -3,116 -5,312 686 -
-
Tax Rate - - - - - - - -
Total Cost 16,287 16,523 18,234 12,028 18,032 21,365 18,668 -8.68%
-
Net Worth 264,674 268,227 270,516 274,074 178,557 170,293 173,727 32.36%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 264,674 268,227 270,516 274,074 178,557 170,293 173,727 32.36%
NOSH 332,463 334,032 334,301 334,849 353,999 333,909 334,090 -0.32%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -84.81% -47.98% -61.72% -8.18% -20.89% -33.09% 3.55% -
ROE -2.83% -2.00% -2.57% -0.33% -1.75% -3.12% 0.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.65 3.34 3.37 3.32 4.21 4.81 5.79 -40.58%
EPS -2.25 -1.60 -2.08 -0.27 -0.88 -1.59 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7961 0.803 0.8092 0.8185 0.5044 0.51 0.52 32.79%
Adjusted Per Share Value based on latest NOSH - 334,849
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.40 0.51 0.52 0.51 0.69 0.74 0.89 -41.29%
EPS -0.34 -0.25 -0.32 -0.04 -0.14 -0.24 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1232 0.1243 0.1259 0.082 0.0782 0.0798 32.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.23 0.20 0.26 0.36 0.16 0.10 -
P/RPS 8.30 6.88 5.93 7.83 8.54 3.33 1.73 184.18%
P/EPS -9.78 -14.33 -9.61 -95.67 -40.90 -10.06 48.70 -
EY -10.22 -6.98 -10.41 -1.05 -2.45 -9.94 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.25 0.32 0.71 0.31 0.19 29.46%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 23/11/11 23/08/11 20/06/11 28/02/11 24/11/10 -
Price 0.19 0.23 0.24 0.22 0.19 0.38 0.12 -
P/RPS 7.17 6.88 7.12 6.63 4.51 7.90 2.07 128.75%
P/EPS -8.45 -14.33 -11.53 -80.95 -21.59 -23.89 58.44 -
EY -11.84 -6.98 -8.67 -1.24 -4.63 -4.19 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.30 0.27 0.38 0.75 0.23 2.87%

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