[TENGARA] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -84.44%
YoY- 9.4%
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 7,893 38,219 29,476 19,043 8,380 38,207 30,123 -59.08%
PBT -2,093 -3,934 -3,686 -2,422 -1,315 -14,343 -3,952 -34.56%
Tax -32 -137 -78 -55 -28 154 144 -
NP -2,125 -4,071 -3,764 -2,477 -1,343 -14,189 -3,808 -32.24%
-
NP to SH -2,125 -4,071 -3,764 -2,477 -1,343 -14,189 -3,808 -32.24%
-
Tax Rate - - - - - - - -
Total Cost 10,018 42,290 33,240 21,520 9,723 52,396 33,931 -55.69%
-
Net Worth 31,874 34,196 34,366 36,329 37,771 38,279 48,612 -24.54%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 31,874 34,196 34,366 36,329 37,771 38,279 48,612 -24.54%
NOSH 81,730 81,420 81,826 82,566 83,937 81,445 81,021 0.58%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -26.92% -10.65% -12.77% -13.01% -16.03% -37.14% -12.64% -
ROE -6.67% -11.90% -10.95% -6.82% -3.56% -37.07% -7.83% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.66 46.94 36.02 23.06 9.98 46.91 37.18 -59.31%
EPS -2.60 -5.00 -4.60 -3.00 -1.60 -17.40 -4.70 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.42 0.42 0.44 0.45 0.47 0.60 -24.98%
Adjusted Per Share Value based on latest NOSH - 81,000
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 9.35 45.28 34.92 22.56 9.93 45.27 35.69 -59.09%
EPS -2.52 -4.82 -4.46 -2.93 -1.59 -16.81 -4.51 -32.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.4052 0.4072 0.4304 0.4475 0.4535 0.576 -24.54%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 - -
Price 0.96 1.39 1.84 1.38 0.60 0.64 0.00 -
P/RPS 9.94 2.96 5.11 5.98 6.01 1.36 0.00 -
P/EPS -36.92 -27.80 -40.00 -46.00 -37.50 -3.67 0.00 -
EY -2.71 -3.60 -2.50 -2.17 -2.67 -27.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.31 4.38 3.14 1.33 1.36 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 25/03/04 30/12/03 29/09/03 25/06/03 24/04/03 27/12/02 -
Price 1.07 1.34 1.48 1.73 0.63 0.62 0.00 -
P/RPS 11.08 2.85 4.11 7.50 6.31 1.32 0.00 -
P/EPS -41.15 -26.80 -32.17 -57.67 -39.38 -3.56 0.00 -
EY -2.43 -3.73 -3.11 -1.73 -2.54 -28.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.19 3.52 3.93 1.40 1.32 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