[TANCO] QoQ TTM 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- -874.34%
YoY- -197.9%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,275 11,118 14,916 16,053 19,355 19,803 25,025 -41.20%
PBT -6,958 -2,128 -4,334 -6,530 -531 689 3,845 -
Tax -1 1,218 1,218 1,218 1,218 0 0 -
NP -6,959 -910 -3,116 -5,312 687 689 3,845 -
-
NP to SH -6,959 -910 -3,116 -5,312 686 687 3,842 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 18,234 12,028 18,032 21,365 18,668 19,114 21,180 -9.49%
-
Net Worth 270,516 274,074 178,557 170,293 173,727 170,463 170,454 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 270,516 274,074 178,557 170,293 173,727 170,463 170,454 36.01%
NOSH 334,301 334,849 353,999 333,909 334,090 334,242 334,225 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 -61.72% -8.18% -20.89% -33.09% 3.55% 3.48% 15.36% -
ROE -2.57% -0.33% -1.75% -3.12% 0.39% 0.40% 2.25% -
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 3.37 3.32 4.21 4.81 5.79 5.92 7.49 -41.25%
EPS -2.08 -0.27 -0.88 -1.59 0.21 0.21 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8092 0.8185 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 0.52 0.51 0.69 0.74 0.89 0.91 1.15 -41.05%
EPS -0.32 -0.04 -0.14 -0.24 0.03 0.03 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.1259 0.082 0.0782 0.0798 0.0783 0.0783 36.04%
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 5.93 7.83 8.54 3.33 1.73 1.69 1.47 153.19%
P/EPS -9.61 -95.67 -40.90 -10.06 48.70 48.65 9.57 -
EY -10.41 -1.05 -2.45 -9.94 2.05 2.06 10.45 -
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 7.12 6.63 4.51 7.90 2.07 1.52 1.34 204.18%
P/EPS -11.53 -80.95 -21.59 -23.89 58.44 43.79 8.70 -
EY -8.67 -1.24 -4.63 -4.19 1.71 2.28 11.50 -
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