[TENGARA] QoQ TTM Result on 31-Jan-2007 [#4]

Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -8.51%
YoY- -25.77%
Quarter Report
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 2,329 2,494 5,937 11,028 16,705 22,608 26,600 -80.19%
PBT -29,972 -30,713 -31,636 -11,073 -10,110 -9,571 -8,786 126.10%
Tax 0 0 0 0 -95 -113 -144 -
NP -29,972 -30,713 -31,636 -11,073 -10,205 -9,684 -8,930 123.67%
-
NP to SH -29,972 -30,713 -31,636 -11,073 -10,205 -9,684 -8,930 123.67%
-
Tax Rate - - - - - - - -
Total Cost 32,301 33,207 37,573 22,101 26,910 32,292 35,530 -6.13%
-
Net Worth -25,798 -252 -23,659 818 5,679 8,072 10,585 -
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth -25,798 -252 -23,659 818 5,679 8,072 10,585 -
NOSH 80,619 84,230 81,586 81,850 81,133 80,720 81,428 -0.66%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin -1,286.90% -1,231.48% -532.86% -100.41% -61.09% -42.83% -33.57% -
ROE 0.00% 0.00% 0.00% -1,352.84% -179.69% -119.97% -84.36% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 2.89 2.96 7.28 13.47 20.59 28.01 32.67 -80.05%
EPS -37.18 -36.46 -38.78 -13.53 -12.58 -12.00 -10.97 125.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.003 -0.29 0.01 0.07 0.10 0.13 -
Adjusted Per Share Value based on latest NOSH - 81,850
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 2.76 2.95 7.03 13.07 19.79 26.79 31.52 -80.19%
EPS -35.51 -36.39 -37.48 -13.12 -12.09 -11.47 -10.58 123.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3057 -0.003 -0.2803 0.0097 0.0673 0.0956 0.1254 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.14 0.14 0.14 0.18 0.18 0.22 0.57 -
P/RPS 4.85 4.73 1.92 1.34 0.87 0.79 1.74 97.68%
P/EPS -0.38 -0.38 -0.36 -1.33 -1.43 -1.83 -5.20 -82.43%
EY -265.55 -260.45 -276.97 -75.16 -69.88 -54.53 -19.24 472.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 18.00 2.57 2.20 4.38 -
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/12/07 01/10/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.14 0.14 0.14 0.14 0.17 0.18 0.22 -
P/RPS 4.85 4.73 1.92 1.04 0.83 0.64 0.67 272.85%
P/EPS -0.38 -0.38 -0.36 -1.03 -1.35 -1.50 -2.01 -66.95%
EY -265.55 -260.45 -276.97 -96.63 -73.99 -66.65 -49.85 204.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 14.00 2.43 1.80 1.69 -

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