[TENGARA] YoY Cumulative Quarter Result on 31-Jan-2002 [#4]

Announcement Date
26-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -312.54%
YoY- 18.72%
View:
Show?
Cumulative Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 32,545 38,219 38,207 37,807 41,198 33,776 111,583 1.31%
PBT -13,407 -3,934 -14,343 -28,349 -33,761 -16,043 -11,864 -0.12%
Tax -71 -137 154 28,349 33,761 16,043 11,864 -
NP -13,478 -4,071 -14,189 0 0 0 0 -100.00%
-
NP to SH -13,478 -4,071 -14,189 -27,178 -33,438 -11,916 -6,698 -0.74%
-
Tax Rate - - - - - - - -
Total Cost 46,023 42,290 52,396 37,807 41,198 33,776 111,583 0.94%
-
Net Worth 20,421 34,196 38,279 52,077 75,031 104,679 109,455 1.80%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 20,421 34,196 38,279 52,077 75,031 104,679 109,455 1.80%
NOSH 81,684 81,420 81,445 81,371 81,556 81,780 81,682 -0.00%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin -41.41% -10.65% -37.14% 0.00% 0.00% 0.00% 0.00% -
ROE -66.00% -11.90% -37.07% -52.19% -44.57% -11.38% -6.12% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 39.84 46.94 46.91 46.46 50.51 41.30 136.61 1.31%
EPS -16.50 -5.00 -17.40 -33.40 -41.00 -14.60 -8.20 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.42 0.47 0.64 0.92 1.28 1.34 1.80%
Adjusted Per Share Value based on latest NOSH - 81,383
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 38.56 45.28 45.27 44.80 48.81 40.02 132.21 1.31%
EPS -15.97 -4.82 -16.81 -32.20 -39.62 -14.12 -7.94 -0.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.242 0.4052 0.4535 0.617 0.889 1.2403 1.2969 1.80%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 - - - - -
Price 0.79 1.39 0.64 0.00 0.00 0.00 0.00 -
P/RPS 1.98 2.96 1.36 0.00 0.00 0.00 0.00 -100.00%
P/EPS -4.79 -27.80 -3.67 0.00 0.00 0.00 0.00 -100.00%
EY -20.89 -3.60 -27.22 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.31 1.36 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 11/04/05 25/03/04 24/04/03 26/03/02 30/03/01 27/03/00 - -
Price 0.57 1.34 0.62 0.00 0.00 0.00 0.00 -
P/RPS 1.43 2.85 1.32 0.00 0.00 0.00 0.00 -100.00%
P/EPS -3.45 -26.80 -3.56 0.00 0.00 0.00 0.00 -100.00%
EY -28.95 -3.73 -28.10 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 3.19 1.32 0.00 0.00 0.00 0.00 -100.00%

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