[TENGARA] QoQ 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- 87.06%
YoY- 4.55%
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 8,742 10,433 10,663 8,380 8,085 9,214 11,810 -18.12%
PBT -248 -1,264 -1,107 -1,315 -10,390 -1,198 -1,345 -67.50%
Tax -49 -23 -27 -28 9 125 1,345 -
NP -297 -1,287 -1,134 -1,343 -10,381 -1,073 0 -
-
NP to SH -297 -1,287 -1,134 -1,343 -10,381 -1,073 -1,327 -63.03%
-
Tax Rate - - - - - - - -
Total Cost 9,039 11,720 11,797 9,723 18,466 10,287 11,810 -16.28%
-
Net Worth 32,234 33,783 35,640 37,771 42,495 49,523 50,591 -25.89%
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 32,234 33,783 35,640 37,771 42,495 49,523 50,591 -25.89%
NOSH 76,749 80,437 81,000 83,937 81,722 82,538 82,937 -5.02%
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 -3.40% -12.34% -10.63% -16.03% -128.40% -11.65% 0.00% -
ROE -0.92% -3.81% -3.18% -3.56% -24.43% -2.17% -2.62% -
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 11.39 12.97 13.16 9.98 9.89 11.16 14.24 -13.79%
EPS -0.40 -1.60 -1.40 -1.60 -12.70 -1.30 -1.60 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.44 0.45 0.52 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 10.36 12.36 12.63 9.93 9.58 10.92 13.99 -18.10%
EPS -0.35 -1.52 -1.34 -1.59 -12.30 -1.27 -1.57 -63.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3819 0.4003 0.4223 0.4475 0.5035 0.5868 0.5994 -25.89%
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 12.20 14.19 10.48 6.01 6.47 0.00 0.00 -
P/EPS -359.20 -115.00 -98.57 -37.50 -5.04 0.00 0.00 -
EY -0.28 -0.87 -1.01 -2.67 -19.85 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 1.23 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 11.76 11.41 13.14 6.31 6.27 0.00 0.00 -
P/EPS -346.28 -92.50 -123.57 -39.38 -4.88 0.00 0.00 -
EY -0.29 -1.08 -0.81 -2.54 -20.49 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 1.19 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