[TANCO] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 26.32%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 18,776 23,982 22,448 23,461 28,614 32,762 38,485 -37.99%
PBT -57,955 -47,768 -51,482 -51,207 -65,876 -73,117 -68,341 -10.39%
Tax 6,185 6,255 6,534 6,378 5,032 4,887 2,929 64.51%
NP -51,770 -41,513 -44,948 -44,829 -60,844 -68,230 -65,412 -14.42%
-
NP to SH -51,772 -41,514 -44,948 -44,829 -60,844 -68,230 -65,412 -14.42%
-
Tax Rate - - - - - - - -
Total Cost 70,546 65,495 67,396 68,290 89,458 100,992 103,897 -22.72%
-
Net Worth 110,431 126,653 130,405 140,699 164,336 170,849 177,501 -27.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 110,431 126,653 130,405 140,699 164,336 170,849 177,501 -27.10%
NOSH 334,641 333,300 334,372 334,999 335,381 335,000 334,909 -0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -275.72% -173.10% -200.23% -191.08% -212.64% -208.26% -169.97% -
ROE -46.88% -32.78% -34.47% -31.86% -37.02% -39.94% -36.85% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.61 7.20 6.71 7.00 8.53 9.78 11.49 -37.96%
EPS -15.47 -12.46 -13.44 -13.38 -18.14 -20.37 -19.53 -14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.39 0.42 0.49 0.51 0.53 -27.06%
Adjusted Per Share Value based on latest NOSH - 334,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.86 1.10 1.03 1.08 1.31 1.50 1.77 -38.16%
EPS -2.38 -1.91 -2.06 -2.06 -2.79 -3.13 -3.00 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0582 0.0599 0.0646 0.0755 0.0784 0.0815 -27.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.09 0.07 0.08 0.10 0.11 0.09 0.14 -
P/RPS 1.60 0.97 1.19 1.43 1.29 0.92 1.22 19.79%
P/EPS -0.58 -0.56 -0.60 -0.75 -0.61 -0.44 -0.72 -13.41%
EY -171.90 -177.93 -168.03 -133.82 -164.92 -226.30 -139.51 14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.18 0.21 0.24 0.22 0.18 0.26 2.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 28/05/04 -
Price 0.07 0.08 0.05 0.09 0.11 0.06 0.11 -
P/RPS 1.25 1.11 0.74 1.29 1.29 0.61 0.96 19.22%
P/EPS -0.45 -0.64 -0.37 -0.67 -0.61 -0.29 -0.56 -13.55%
EY -221.01 -155.69 -268.85 -148.69 -164.92 -339.45 -177.56 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.13 0.21 0.22 0.12 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