[TENGARA] QoQ TTM Result on 31-Oct-2008 [#3]

Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 12.13%
YoY- 80.64%
Quarter Report
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 0 0 0 624 1,725 1,906 2,327 -
PBT -1,239 -1,689 -2,309 -5,029 -6,144 -6,507 -27,957 -87.50%
Tax -5,251 -5,428 -5,687 -774 -460 -268 0 -
NP -6,490 -7,117 -7,996 -5,803 -6,604 -6,775 -27,957 -62.26%
-
NP to SH -6,490 -7,117 -7,996 -5,803 -6,604 -6,775 -27,957 -62.26%
-
Tax Rate - - - - - - - -
Total Cost 6,490 7,117 7,996 6,427 8,329 8,681 30,284 -64.22%
-
Net Worth -40,095 -38,159 -43,502 -38,112 -38,639 -37,765 -289 2588.02%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth -40,095 -38,159 -43,502 -38,112 -38,639 -37,765 -289 2588.02%
NOSH 74,249 70,666 82,080 81,090 83,999 83,923 80,444 -5.20%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.00% 0.00% 0.00% -929.97% -382.84% -355.46% -1,201.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 0.00 0.00 0.00 0.77 2.05 2.27 2.89 -
EPS -8.74 -10.07 -9.74 -7.16 -7.86 -8.07 -34.75 -60.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.54 -0.54 -0.53 -0.47 -0.46 -0.45 -0.0036 2731.74%
Adjusted Per Share Value based on latest NOSH - 81,090
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 0.00 0.00 0.00 0.74 2.04 2.26 2.76 -
EPS -7.69 -8.43 -9.47 -6.88 -7.82 -8.03 -33.12 -62.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4751 -0.4521 -0.5154 -0.4516 -0.4578 -0.4475 -0.0034 2600.91%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 24/03/08 24/03/08 24/03/08 31/01/08 -
Price 0.14 0.14 0.14 0.14 0.14 0.14 0.14 -
P/RPS 0.00 0.00 0.00 18.19 6.82 6.16 4.84 -
P/EPS -1.60 -1.39 -1.44 -1.96 -1.78 -1.73 -0.40 152.19%
EY -62.43 -71.94 -69.58 -51.12 -56.16 -57.66 -248.24 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 24/03/08 24/03/08 24/03/08 -
Price 0.14 0.14 0.14 0.14 0.14 0.14 0.14 -
P/RPS 0.00 0.00 0.00 18.19 6.82 6.16 4.84 -
P/EPS -1.60 -1.39 -1.44 -1.96 -1.78 -1.73 -0.40 152.19%
EY -62.43 -71.94 -69.58 -51.12 -56.16 -57.66 -248.24 -60.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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