[TENGARA] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Announcement Date
24-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 2.84%
YoY- 38.74%
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 33,520 38,207 40,164 41,818 36,396 37,807 39,393 -10.23%
PBT -5,260 -14,343 -5,269 -5,510 -5,640 -28,349 -9,793 -33.99%
Tax -112 154 192 5,510 5,640 28,349 9,793 -
NP -5,372 -14,189 -5,077 0 0 0 0 -
-
NP to SH -5,372 -14,189 -5,077 -5,468 -5,628 -27,178 -8,784 -28.01%
-
Tax Rate - - - - - - - -
Total Cost 38,892 52,396 45,241 41,818 36,396 37,807 39,393 -0.85%
-
Net Worth 37,771 38,279 48,612 49,051 51,314 52,077 67,506 -32.17%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 37,771 38,279 48,612 49,051 51,314 52,077 67,506 -32.17%
NOSH 83,937 81,445 81,021 80,411 82,764 81,371 81,333 2.12%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -16.03% -37.14% -12.64% 0.00% 0.00% 0.00% 0.00% -
ROE -14.22% -37.07% -10.44% -11.15% -10.97% -52.19% -13.01% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 39.93 46.91 49.57 52.00 43.98 46.46 48.43 -12.10%
EPS -6.40 -17.40 -6.27 -6.80 -6.80 -33.40 -10.80 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.60 0.61 0.62 0.64 0.83 -33.58%
Adjusted Per Share Value based on latest NOSH - 82,937
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 39.72 45.27 47.59 49.55 43.12 44.80 46.67 -10.21%
EPS -6.36 -16.81 -6.02 -6.48 -6.67 -32.20 -10.41 -28.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4535 0.576 0.5812 0.608 0.617 0.7998 -32.17%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 - - - - - -
Price 0.60 0.64 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.36 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.38 -3.67 0.00 0.00 0.00 0.00 0.00 -
EY -10.67 -27.22 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.36 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 24/04/03 27/12/02 24/09/02 28/06/02 26/03/02 14/12/01 -
Price 0.63 0.62 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.58 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.84 -3.56 0.00 0.00 0.00 0.00 0.00 -
EY -10.16 -28.10 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.32 0.00 0.00 0.00 0.00 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