[TENGARA] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[TENGARA] TENGGARA OIL BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -1.54%
YoY- 42.02%
Quarter Report
Latest QR
Upcoming QR
TENGARA's Result
TENGARA's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 35,764 37,731 38,218 37,561 36,342 37,489 38,208 -4.31%
PBT -5,229 -4,712 -3,934 -14,076 -14,010 -14,248 -14,343 -48.99%
Tax -162 -131 -127 -69 79 124 155 -
NP -5,391 -4,843 -4,061 -14,145 -13,931 -14,124 -14,188 -47.57%
-
NP to SH -5,391 -4,843 -4,061 -14,145 -13,931 -14,124 -14,188 -47.57%
-
Tax Rate - - - - - - - -
Total Cost 41,155 42,574 42,279 51,706 50,273 51,613 52,396 -14.88%
-
Net Worth 29,635 31,874 32,234 33,783 35,640 37,771 42,495 -21.37%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 29,635 31,874 32,234 33,783 35,640 37,771 42,495 -21.37%
NOSH 80,095 81,730 76,749 80,437 81,000 83,937 81,722 -1.33%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -15.07% -12.84% -10.63% -37.66% -38.33% -37.68% -37.13% -
ROE -18.19% -15.19% -12.60% -41.87% -39.09% -37.39% -33.39% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 44.65 46.16 49.80 46.70 44.87 44.66 46.75 -3.02%
EPS -6.73 -5.93 -5.29 -17.59 -17.20 -16.83 -17.36 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.42 0.42 0.44 0.45 0.52 -20.31%
Adjusted Per Share Value based on latest NOSH - 80,437
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 42.37 44.70 45.28 44.50 43.06 44.42 45.27 -4.32%
EPS -6.39 -5.74 -4.81 -16.76 -16.51 -16.73 -16.81 -47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.3777 0.3819 0.4003 0.4223 0.4475 0.5035 -21.38%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.96 0.96 1.39 1.84 1.38 0.60 0.64 -
P/RPS 2.15 2.08 2.79 3.94 3.08 1.34 1.37 35.08%
P/EPS -14.26 -16.20 -26.27 -10.46 -8.02 -3.57 -3.69 146.46%
EY -7.01 -6.17 -3.81 -9.56 -12.46 -28.04 -27.13 -59.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.46 3.31 4.38 3.14 1.33 1.23 64.35%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 23/09/04 30/06/04 25/03/04 30/12/03 29/09/03 25/06/03 24/04/03 -
Price 0.82 1.07 1.34 1.48 1.73 0.63 0.62 -
P/RPS 1.84 2.32 2.69 3.17 3.86 1.41 1.33 24.18%
P/EPS -12.18 -18.06 -25.33 -8.42 -10.06 -3.74 -3.57 126.80%
EY -8.21 -5.54 -3.95 -11.88 -9.94 -26.71 -28.00 -55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.74 3.19 3.52 3.93 1.40 1.19 51.60%

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