[TANCO] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -6.15%
YoY- 148.95%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,345 30,003 18,424 17,974 20,423 19,647 8,813 107.37%
PBT -85,728 -83,246 -1,794 2,754 2,930 602 -7,473 407.89%
Tax 129 34 -95 -95 -95 -96 -1 -
NP -85,599 -83,212 -1,889 2,659 2,835 506 -7,474 407.34%
-
NP to SH -85,570 -83,188 -1,924 2,624 2,796 467 -7,478 407.04%
-
Tax Rate - - - 3.45% 3.24% 15.95% - -
Total Cost 111,944 113,215 20,313 15,315 17,588 19,141 16,287 261.07%
-
Net Worth 189,047 189,187 265,093 293,703 277,239 284,638 264,674 -20.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 189,047 189,187 265,093 293,703 277,239 284,638 264,674 -20.07%
NOSH 336,382 334,844 335,392 362,238 339,130 335,105 332,463 0.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -324.92% -277.35% -10.25% 14.79% 13.88% 2.58% -84.81% -
ROE -45.26% -43.97% -0.73% 0.89% 1.01% 0.16% -2.83% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.83 8.96 5.49 4.96 6.02 5.86 2.65 105.77%
EPS -25.44 -24.84 -0.57 0.72 0.82 0.14 -2.25 403.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.562 0.565 0.7904 0.8108 0.8175 0.8494 0.7961 -20.70%
Adjusted Per Share Value based on latest NOSH - 362,238
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.21 1.38 0.85 0.83 0.94 0.90 0.40 109.02%
EPS -3.93 -3.82 -0.09 0.12 0.13 0.02 -0.34 410.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0869 0.1217 0.1349 0.1273 0.1307 0.1215 -20.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.14 0.185 0.16 0.18 0.17 0.19 0.22 -
P/RPS 1.79 2.06 2.91 3.63 2.82 3.24 8.30 -64.00%
P/EPS -0.55 -0.74 -27.89 24.85 20.62 136.34 -9.78 -85.29%
EY -181.70 -134.29 -3.59 4.02 4.85 0.73 -10.22 580.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.20 0.22 0.21 0.22 0.28 -7.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 28/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.175 0.15 0.19 0.15 0.18 0.19 0.19 -
P/RPS 2.23 1.67 3.46 3.02 2.99 3.24 7.17 -54.06%
P/EPS -0.69 -0.60 -33.12 20.71 21.83 136.34 -8.45 -81.14%
EY -145.36 -165.63 -3.02 4.83 4.58 0.73 -11.84 431.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.24 0.19 0.22 0.22 0.24 18.58%

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