[TENGARA] QoQ TTM Result on 31-Jan-2006 [#4]

Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 32.41%
YoY- 34.68%
Quarter Report
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 16,705 22,608 26,600 28,874 30,273 31,357 32,437 -35.67%
PBT -10,110 -9,571 -8,786 -8,629 -12,996 -12,477 -12,868 -14.81%
Tax -95 -113 -144 -175 -30 -42 -69 23.68%
NP -10,205 -9,684 -8,930 -8,804 -13,026 -12,519 -12,937 -14.59%
-
NP to SH -10,205 -9,684 -8,930 -8,804 -13,026 -12,519 -12,937 -14.59%
-
Tax Rate - - - - - - - -
Total Cost 26,910 32,292 35,530 37,678 43,299 43,876 45,374 -29.34%
-
Net Worth 5,679 8,072 10,585 12,129 16,634 17,379 20,008 -56.71%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 5,679 8,072 10,585 12,129 16,634 17,379 20,008 -56.71%
NOSH 81,133 80,720 81,428 80,860 83,173 78,999 83,368 -1.79%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -61.09% -42.83% -33.57% -30.49% -43.03% -39.92% -39.88% -
ROE -179.69% -119.97% -84.36% -72.59% -78.31% -72.03% -64.66% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 20.59 28.01 32.67 35.71 36.40 39.69 38.91 -34.50%
EPS -12.58 -12.00 -10.97 -10.89 -15.66 -15.85 -15.52 -13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.13 0.15 0.20 0.22 0.24 -55.92%
Adjusted Per Share Value based on latest NOSH - 80,860
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 19.79 26.79 31.52 34.21 35.87 37.15 38.43 -35.67%
EPS -12.09 -11.47 -10.58 -10.43 -15.43 -14.83 -15.33 -14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0956 0.1254 0.1437 0.1971 0.2059 0.2371 -56.71%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.18 0.22 0.57 0.50 0.43 0.54 0.50 -
P/RPS 0.87 0.79 1.74 1.40 1.18 1.36 1.29 -23.04%
P/EPS -1.43 -1.83 -5.20 -4.59 -2.75 -3.41 -3.22 -41.70%
EY -69.88 -54.53 -19.24 -21.78 -36.42 -29.35 -31.04 71.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.20 4.38 3.33 2.15 2.45 2.08 15.10%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 26/09/05 30/06/05 -
Price 0.17 0.18 0.22 0.51 0.42 0.51 0.51 -
P/RPS 0.83 0.64 0.67 1.43 1.15 1.28 1.31 -26.17%
P/EPS -1.35 -1.50 -2.01 -4.68 -2.68 -3.22 -3.29 -44.69%
EY -73.99 -66.65 -49.85 -21.35 -37.29 -31.07 -30.43 80.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.80 1.69 3.40 2.10 2.32 2.13 9.15%

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