[TENGARA] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -51.96%
YoY- 1.16%
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 10,402 22,571 24,842 29,476 30,123 29,545 31,794 -16.98%
PBT -6,162 -4,682 -5,093 -3,686 -3,952 -7,345 -13,340 -12.07%
Tax 0 -80 -120 -78 144 7,345 13,340 -
NP -6,162 -4,762 -5,213 -3,764 -3,808 0 0 -
-
NP to SH -6,162 -4,762 -5,213 -3,764 -3,808 -6,588 -13,413 -12.15%
-
Tax Rate - - - - - - - -
Total Cost 16,564 27,333 30,055 33,240 33,931 29,545 31,794 -10.29%
-
Net Worth 5,675 16,420 29,323 34,366 48,612 67,506 91,858 -37.11%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 5,675 16,420 29,323 34,366 48,612 67,506 91,858 -37.11%
NOSH 81,078 82,103 81,453 81,826 81,021 81,333 81,290 -0.04%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -59.24% -21.10% -20.98% -12.77% -12.64% 0.00% 0.00% -
ROE -108.57% -29.00% -17.78% -10.95% -7.83% -9.76% -14.60% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 12.83 27.49 30.50 36.02 37.18 36.33 39.11 -16.94%
EPS -7.60 -5.80 -6.40 -4.60 -4.70 -8.10 -16.50 -12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.20 0.36 0.42 0.60 0.83 1.13 -37.08%
Adjusted Per Share Value based on latest NOSH - 80,437
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 12.32 26.74 29.43 34.92 35.69 35.01 37.67 -16.98%
EPS -7.30 -5.64 -6.18 -4.46 -4.51 -7.81 -15.89 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.1946 0.3474 0.4072 0.576 0.7998 1.0884 -37.11%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 - - - -
Price 0.18 0.43 0.75 1.84 0.00 0.00 0.00 -
P/RPS 1.40 1.56 2.46 5.11 0.00 0.00 0.00 -
P/EPS -2.37 -7.41 -11.72 -40.00 0.00 0.00 0.00 -
EY -42.22 -13.49 -8.53 -2.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.15 2.08 4.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/12/06 30/12/05 30/12/04 30/12/03 27/12/02 14/12/01 18/12/00 -
Price 0.17 0.42 0.82 1.48 0.00 0.00 0.00 -
P/RPS 1.33 1.53 2.69 4.11 0.00 0.00 0.00 -
P/EPS -2.24 -7.24 -12.81 -32.17 0.00 0.00 0.00 -
EY -44.71 -13.81 -7.80 -3.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.10 2.28 3.52 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