[TANCO] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 22,520 21,192 29,716 21,314 9,478 3,140 1,041 680.77% QoQ % 6.27% -28.68% 39.42% 124.88% 201.85% 201.63% - Horiz. % 2,163.30% 2,035.73% 2,854.56% 2,047.45% 910.47% 301.63% 100.00%
PBT 7,853 4,959 11,753 -1,282 -3,393 -4,136 -2,862 - QoQ % 58.36% -57.81% 1,016.77% 62.22% 17.96% -44.51% - Horiz. % -274.39% -173.27% -410.66% 44.79% 118.55% 144.51% 100.00%
Tax -1,097 89 0 0 -73 7 0 - QoQ % -1,332.58% 0.00% 0.00% 0.00% -1,142.86% 0.00% - Horiz. % -15,671.43% 1,271.43% 0.00% 0.00% -1,042.86% 100.00% -
NP 6,756 5,048 11,753 -1,282 -3,466 -4,129 -2,862 - QoQ % 33.84% -57.05% 1,016.77% 63.01% 16.06% -44.27% - Horiz. % -236.06% -176.38% -410.66% 44.79% 121.10% 144.27% 100.00%
NP to SH 4,356 4,943 11,769 -1,268 -3,422 -4,072 -2,831 - QoQ % -11.88% -58.00% 1,028.15% 62.95% 15.96% -43.84% - Horiz. % -153.87% -174.60% -415.72% 44.79% 120.88% 143.84% 100.00%
Tax Rate 13.97 % -1.79 % - % - % - % - % - % - QoQ % 880.45% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -780.45% 100.00% - - - - -
Total Cost 15,764 16,144 17,963 22,596 12,944 7,269 3,903 154.27% QoQ % -2.35% -10.13% -20.50% 74.57% 78.07% 86.24% - Horiz. % 403.89% 413.63% 460.24% 578.94% 331.64% 186.24% 100.00%
Net Worth 240,035 214,827 190,141 175,134 172,093 165,036 160,700 30.76% QoQ % 11.73% 12.98% 8.57% 1.77% 4.28% 2.70% - Horiz. % 149.37% 133.68% 118.32% 108.98% 107.09% 102.70% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 240,035 214,827 190,141 175,134 172,093 165,036 160,700 30.76% QoQ % 11.73% 12.98% 8.57% 1.77% 4.28% 2.70% - Horiz. % 149.37% 133.68% 118.32% 108.98% 107.09% 102.70% 100.00%
NOSH 1,807,493 1,800,736 1,773,708 1,763,691 1,678,963 1,678,902 1,665,294 5.63% QoQ % 0.38% 1.52% 0.57% 5.05% 0.00% 0.82% - Horiz. % 108.54% 108.13% 106.51% 105.91% 100.82% 100.82% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 30.00 % 23.82 % 39.55 % -6.01 % -36.57 % -131.50 % -274.93 % - QoQ % 25.94% -39.77% 758.07% 83.57% 72.19% 52.17% - Horiz. % -10.91% -8.66% -14.39% 2.19% 13.30% 47.83% 100.00%
ROE 1.81 % 2.30 % 6.19 % -0.72 % -1.99 % -2.47 % -1.76 % - QoQ % -21.30% -62.84% 959.72% 63.82% 19.43% -40.34% - Horiz. % -102.84% -130.68% -351.70% 40.91% 113.07% 140.34% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.25 1.18 1.68 1.21 0.56 0.19 0.06 661.36% QoQ % 5.93% -29.76% 38.84% 116.07% 194.74% 216.67% - Horiz. % 2,083.33% 1,966.67% 2,800.00% 2,016.67% 933.33% 316.67% 100.00%
EPS 0.24 0.27 0.66 -0.07 -0.20 -0.24 -0.17 - QoQ % -11.11% -59.09% 1,042.86% 65.00% 16.67% -41.18% - Horiz. % -141.18% -158.82% -388.24% 41.18% 117.65% 141.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1328 0.1193 0.1072 0.0993 0.1025 0.0983 0.0965 23.79% QoQ % 11.32% 11.29% 7.96% -3.12% 4.27% 1.87% - Horiz. % 137.62% 123.63% 111.09% 102.90% 106.22% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,085,728 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.08 1.02 1.42 1.02 0.45 0.15 0.05 679.97% QoQ % 5.88% -28.17% 39.22% 126.67% 200.00% 200.00% - Horiz. % 2,160.00% 2,040.00% 2,840.00% 2,040.00% 900.00% 300.00% 100.00%
EPS 0.21 0.24 0.56 -0.06 -0.16 -0.20 -0.14 - QoQ % -12.50% -57.14% 1,033.33% 62.50% 20.00% -42.86% - Horiz. % -150.00% -171.43% -400.00% 42.86% 114.29% 142.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1151 0.1030 0.0912 0.0840 0.0825 0.0791 0.0770 30.83% QoQ % 11.75% 12.94% 8.57% 1.82% 4.30% 2.73% - Horiz. % 149.48% 133.77% 118.44% 109.09% 107.14% 102.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.5750 0.4550 0.3350 0.3050 0.2850 0.3500 0.2400 -
P/RPS 46.15 38.66 20.00 25.24 50.49 187.14 383.93 -75.74% QoQ % 19.37% 93.30% -20.76% -50.01% -73.02% -51.26% - Horiz. % 12.02% 10.07% 5.21% 6.57% 13.15% 48.74% 100.00%
P/EPS 238.59 165.76 50.49 -424.23 -139.83 -144.31 -141.18 - QoQ % 43.94% 228.30% 111.90% -203.39% 3.10% -2.22% - Horiz. % -169.00% -117.41% -35.76% 300.49% 99.04% 102.22% 100.00%
EY 0.42 0.60 1.98 -0.24 -0.72 -0.69 -0.71 - QoQ % -30.00% -69.70% 925.00% 66.67% -4.35% 2.82% - Horiz. % -59.15% -84.51% -278.87% 33.80% 101.41% 97.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.33 3.81 3.13 3.07 2.78 3.56 2.49 44.75% QoQ % 13.65% 21.73% 1.95% 10.43% -21.91% 42.97% - Horiz. % 173.90% 153.01% 125.70% 123.29% 111.65% 142.97% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 22/02/23 29/11/22 29/08/22 25/05/22 - -
Price 0.5550 0.5000 0.4450 0.3850 0.2350 0.3200 0.1700 -
P/RPS 44.55 42.49 26.56 31.86 41.63 171.10 271.95 -70.16% QoQ % 4.85% 59.98% -16.64% -23.47% -75.67% -37.08% - Horiz. % 16.38% 15.62% 9.77% 11.72% 15.31% 62.92% 100.00%
P/EPS 230.29 182.15 67.07 -535.51 -115.30 -131.94 -100.00 - QoQ % 26.43% 171.58% 112.52% -364.45% 12.61% -31.94% - Horiz. % -230.29% -182.15% -67.07% 535.51% 115.30% 131.94% 100.00%
EY 0.43 0.55 1.49 -0.19 -0.87 -0.76 -1.00 - QoQ % -21.82% -63.09% 884.21% 78.16% -14.47% 24.00% - Horiz. % -43.00% -55.00% -149.00% 19.00% 87.00% 76.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.18 4.19 4.15 3.88 2.29 3.26 1.76 78.29% QoQ % -0.24% 0.96% 6.96% 69.43% -29.75% 85.23% - Horiz. % 237.50% 238.07% 235.80% 220.45% 130.11% 185.23% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Tanco - Q1 2023 Financial Results (30 Sep 2022).pdf 
