[TENGARA] YoY Annualized Quarter 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- 10.42%
YoY- -53.69%
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 1,204 18,272 30,804 33,178 38,086 41,818 39,660 -44.13%
PBT -46,736 -7,456 -5,572 -7,434 -4,844 -5,510 -10,308 28.63%
Tax 0 0 -124 -180 -110 5,510 10,308 -
NP -46,736 -7,456 -5,696 -7,614 -4,954 0 0 -
-
NP to SH -46,736 -7,456 -5,696 -7,614 -4,954 -5,468 -8,926 31.75%
-
Tax Rate - - - - - - - -
Total Cost 47,940 25,728 36,500 40,792 43,040 41,818 39,660 3.20%
-
Net Worth -244 8,104 17,901 29,970 36,329 49,051 70,596 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth -244 8,104 17,901 29,970 36,329 49,051 70,596 -
NOSH 81,421 81,043 81,371 81,000 82,566 80,411 81,145 0.05%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin -3,881.73% -40.81% -18.49% -22.95% -13.01% 0.00% 0.00% -
ROE 0.00% -92.00% -31.82% -25.41% -13.64% -11.15% -12.64% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 1.48 22.55 37.86 40.96 46.13 52.00 48.88 -44.15%
EPS -57.40 -9.20 -7.00 -9.40 -6.00 -6.80 -11.00 31.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.003 0.10 0.22 0.37 0.44 0.61 0.87 -
Adjusted Per Share Value based on latest NOSH - 80,095
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 1.43 21.65 36.50 39.31 45.13 49.55 46.99 -44.10%
EPS -55.37 -8.83 -6.75 -9.02 -5.87 -6.48 -10.58 31.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0029 0.096 0.2121 0.3551 0.4304 0.5812 0.8365 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - - -
Price 0.14 0.22 0.54 0.96 1.38 0.00 0.00 -
P/RPS 9.47 0.98 1.43 2.34 2.99 0.00 0.00 -
P/EPS -0.24 -2.39 -7.71 -10.21 -23.00 0.00 0.00 -
EY -410.00 -41.82 -12.96 -9.79 -4.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.20 2.45 2.59 3.14 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 01/10/07 29/09/06 26/09/05 23/09/04 29/09/03 24/09/02 27/09/01 -
Price 0.14 0.18 0.51 0.82 1.73 0.00 0.00 -
P/RPS 9.47 0.80 1.35 2.00 3.75 0.00 0.00 -
P/EPS -0.24 -1.96 -7.29 -8.72 -28.83 0.00 0.00 -
EY -410.00 -51.11 -13.73 -11.46 -3.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.80 2.32 2.22 3.93 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