[TENGARA] QoQ TTM Result on 31-Jul-2004 [#2]

Announcement Date
23-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -11.32%
YoY- 61.3%
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 32,437 32,544 33,584 35,764 37,731 38,218 37,561 -9.32%
PBT -12,868 -13,408 -5,341 -5,229 -4,712 -3,934 -14,076 -5.81%
Tax -69 -70 -169 -162 -131 -127 -69 0.00%
NP -12,937 -13,478 -5,510 -5,391 -4,843 -4,061 -14,145 -5.78%
-
NP to SH -12,937 -13,478 -5,510 -5,391 -4,843 -4,061 -14,145 -5.78%
-
Tax Rate - - - - - - - -
Total Cost 45,374 46,022 39,094 41,155 42,574 42,279 51,706 -8.34%
-
Net Worth 20,008 20,457 29,774 29,635 31,874 32,234 33,783 -29.49%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 20,008 20,457 29,774 29,635 31,874 32,234 33,783 -29.49%
NOSH 83,368 81,831 82,705 80,095 81,730 76,749 80,437 2.41%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin -39.88% -41.41% -16.41% -15.07% -12.84% -10.63% -37.66% -
ROE -64.66% -65.88% -18.51% -18.19% -15.19% -12.60% -41.87% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 38.91 39.77 40.61 44.65 46.16 49.80 46.70 -11.46%
EPS -15.52 -16.47 -6.66 -6.73 -5.93 -5.29 -17.59 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.36 0.37 0.39 0.42 0.42 -31.16%
Adjusted Per Share Value based on latest NOSH - 80,095
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 38.43 38.56 39.79 42.37 44.70 45.28 44.50 -9.32%
EPS -15.33 -15.97 -6.53 -6.39 -5.74 -4.81 -16.76 -5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2371 0.2424 0.3528 0.3511 0.3777 0.3819 0.4003 -29.49%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.50 0.79 0.75 0.96 0.96 1.39 1.84 -
P/RPS 1.29 1.99 1.85 2.15 2.08 2.79 3.94 -52.52%
P/EPS -3.22 -4.80 -11.26 -14.26 -16.20 -26.27 -10.46 -54.44%
EY -31.04 -20.85 -8.88 -7.01 -6.17 -3.81 -9.56 119.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 3.16 2.08 2.59 2.46 3.31 4.38 -39.15%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 30/06/05 11/04/05 30/12/04 23/09/04 30/06/04 25/03/04 30/12/03 -
Price 0.51 0.57 0.82 0.82 1.07 1.34 1.48 -
P/RPS 1.31 1.43 2.02 1.84 2.32 2.69 3.17 -44.54%
P/EPS -3.29 -3.46 -12.31 -12.18 -18.06 -25.33 -8.42 -46.58%
EY -30.43 -28.90 -8.12 -8.21 -5.54 -3.95 -11.88 87.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.28 2.28 2.22 2.74 3.19 3.52 -28.48%

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