[TENGARA] YoY Cumulative Quarter Result on 30-Apr-2004 [#1]

Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 47.8%
YoY- -58.23%
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 421 5,512 7,786 7,893 8,380 9,099 9,128 -40.10%
PBT -22,273 -1,710 -1,553 -2,093 -1,315 -1,410 -2,332 45.63%
Tax 0 0 -31 -32 -28 1,410 2,332 -
NP -22,273 -1,710 -1,584 -2,125 -1,343 0 0 -
-
NP to SH -22,273 -1,710 -1,584 -2,125 -1,343 -1,407 -1,733 53.01%
-
Tax Rate - - - - - - - -
Total Cost 22,694 7,222 9,370 10,018 9,723 9,099 9,128 16.38%
-
Net Worth -23,659 10,585 20,008 31,874 37,771 51,314 74,271 -
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth -23,659 10,585 20,008 31,874 37,771 51,314 74,271 -
NOSH 81,586 81,428 83,368 81,730 83,937 82,764 82,523 -0.19%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -5,290.50% -31.02% -20.34% -26.92% -16.03% 0.00% 0.00% -
ROE 0.00% -16.15% -7.92% -6.67% -3.56% -2.74% -2.33% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 0.52 6.77 9.34 9.66 9.98 10.99 11.06 -39.90%
EPS -27.30 -2.10 -1.90 -2.60 -1.60 -1.70 -2.10 53.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.29 0.13 0.24 0.39 0.45 0.62 0.90 -
Adjusted Per Share Value based on latest NOSH - 81,730
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 0.50 6.53 9.23 9.35 9.93 10.78 10.82 -40.08%
EPS -26.39 -2.03 -1.88 -2.52 -1.59 -1.67 -2.05 53.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2803 0.1254 0.2371 0.3777 0.4475 0.608 0.88 -
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - - -
Price 0.14 0.57 0.50 0.96 0.60 0.00 0.00 -
P/RPS 27.13 8.42 5.35 9.94 6.01 0.00 0.00 -
P/EPS -0.51 -27.14 -26.32 -36.92 -37.50 0.00 0.00 -
EY -195.00 -3.68 -3.80 -2.71 -2.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.38 2.08 2.46 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 25/06/03 28/06/02 28/06/01 -
Price 0.14 0.22 0.51 1.07 0.63 0.00 0.00 -
P/RPS 27.13 3.25 5.46 11.08 6.31 0.00 0.00 -
P/EPS -0.51 -10.48 -26.84 -41.15 -39.38 0.00 0.00 -
EY -195.00 -9.55 -3.73 -2.43 -2.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.69 2.13 2.74 1.40 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