[TENGARA] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[TENGARA] TENGGARA OIL BHD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -11.47%
YoY- 8.65%
Quarter Report
Latest QR
Upcoming QR
TENGARA's Result
TENGARA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 18,272 22,048 28,874 30,094 30,804 31,144 32,545 -32.01%
PBT -7,456 -6,840 -9,021 -6,242 -5,572 -6,212 -13,407 -32.44%
Tax 0 0 5 -106 -124 -124 -71 -
NP -7,456 -6,840 -9,016 -6,349 -5,696 -6,336 -13,478 -32.68%
-
NP to SH -7,456 -6,840 -9,016 -6,349 -5,696 -6,336 -13,478 -32.68%
-
Tax Rate - - - - - - - -
Total Cost 25,728 28,888 37,890 36,443 36,500 37,480 46,023 -32.21%
-
Net Worth 8,104 10,585 12,229 16,420 17,901 20,008 20,421 -46.08%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 8,104 10,585 12,229 16,420 17,901 20,008 20,421 -46.08%
NOSH 81,043 81,428 81,527 82,103 81,371 83,368 81,684 -0.52%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -40.81% -31.02% -31.23% -21.10% -18.49% -20.34% -41.41% -
ROE -92.00% -64.62% -73.73% -38.67% -31.82% -31.67% -66.00% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 22.55 27.08 35.42 36.65 37.86 37.36 39.84 -31.64%
EPS -9.20 -8.40 -11.10 -7.73 -7.00 -7.60 -16.50 -32.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.15 0.20 0.22 0.24 0.25 -45.80%
Adjusted Per Share Value based on latest NOSH - 83,173
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 21.65 26.12 34.21 35.66 36.50 36.90 38.56 -32.01%
EPS -8.83 -8.10 -10.68 -7.52 -6.75 -7.51 -15.97 -32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.1254 0.1449 0.1946 0.2121 0.2371 0.242 -46.10%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.22 0.57 0.50 0.43 0.54 0.50 0.79 -
P/RPS 0.98 2.11 1.41 1.17 1.43 1.34 1.98 -37.50%
P/EPS -2.39 -6.79 -4.52 -5.56 -7.71 -6.58 -4.79 -37.17%
EY -41.82 -14.74 -22.12 -17.98 -12.96 -15.20 -20.89 59.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 4.38 3.33 2.15 2.45 2.08 3.16 -21.50%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 26/09/05 30/06/05 11/04/05 -
Price 0.18 0.22 0.51 0.42 0.51 0.51 0.57 -
P/RPS 0.80 0.81 1.44 1.15 1.35 1.37 1.43 -32.17%
P/EPS -1.96 -2.62 -4.61 -5.43 -7.29 -6.71 -3.45 -31.47%
EY -51.11 -38.18 -21.68 -18.41 -13.73 -14.90 -28.95 46.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.69 3.40 2.10 2.32 2.13 2.28 -14.61%

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