[TENGARA] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 90.53%
YoY- 4.55%
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 38,219 29,476 19,043 8,380 38,207 30,123 20,909 49.33%
PBT -3,934 -3,686 -2,422 -1,315 -14,343 -3,952 -2,755 26.72%
Tax -137 -78 -55 -28 154 144 2,755 -
NP -4,071 -3,764 -2,477 -1,343 -14,189 -3,808 0 -
-
NP to SH -4,071 -3,764 -2,477 -1,343 -14,189 -3,808 -2,734 30.30%
-
Tax Rate - - - - - - - -
Total Cost 42,290 33,240 21,520 9,723 52,396 33,931 20,909 59.72%
-
Net Worth 34,196 34,366 36,329 37,771 38,279 48,612 49,051 -21.32%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 34,196 34,366 36,329 37,771 38,279 48,612 49,051 -21.32%
NOSH 81,420 81,826 82,566 83,937 81,445 81,021 80,411 0.83%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin -10.65% -12.77% -13.01% -16.03% -37.14% -12.64% 0.00% -
ROE -11.90% -10.95% -6.82% -3.56% -37.07% -7.83% -5.57% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 46.94 36.02 23.06 9.98 46.91 37.18 26.00 48.10%
EPS -5.00 -4.60 -3.00 -1.60 -17.40 -4.70 -3.40 29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.44 0.45 0.47 0.60 0.61 -21.97%
Adjusted Per Share Value based on latest NOSH - 83,937
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 45.28 34.92 22.56 9.93 45.27 35.69 24.77 49.34%
EPS -4.82 -4.46 -2.93 -1.59 -16.81 -4.51 -3.24 30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4052 0.4072 0.4304 0.4475 0.4535 0.576 0.5812 -21.32%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 - - -
Price 1.39 1.84 1.38 0.60 0.64 0.00 0.00 -
P/RPS 2.96 5.11 5.98 6.01 1.36 0.00 0.00 -
P/EPS -27.80 -40.00 -46.00 -37.50 -3.67 0.00 0.00 -
EY -3.60 -2.50 -2.17 -2.67 -27.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 4.38 3.14 1.33 1.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 30/12/03 29/09/03 25/06/03 24/04/03 27/12/02 24/09/02 -
Price 1.34 1.48 1.73 0.63 0.62 0.00 0.00 -
P/RPS 2.85 4.11 7.50 6.31 1.32 0.00 0.00 -
P/EPS -26.80 -32.17 -57.67 -39.38 -3.56 0.00 0.00 -
EY -3.73 -3.11 -1.73 -2.54 -28.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.52 3.93 1.40 1.32 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