[TENGARA] YoY Quarter Result on 31-Jan-2005 [#4]

Announcement Date
11-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -487.84%
YoY- -2682.83%
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 624 626 6,303 7,702 8,742 8,085 8,261 -34.97%
PBT -2,896 -4,911 -3,948 -8,315 -248 -10,390 -21,003 -28.11%
Tax 0 0 -95 50 -49 9 21,003 -
NP -2,896 -4,911 -4,043 -8,265 -297 -10,381 0 -
-
NP to SH -2,896 -4,911 -4,043 -8,265 -297 -10,381 -20,590 -27.87%
-
Tax Rate - - - - - - - -
Total Cost 3,520 5,537 10,346 15,967 9,039 18,466 8,261 -13.24%
-
Net Worth -289 818 12,129 20,457 32,234 42,495 52,085 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth -289 818 12,129 20,457 32,234 42,495 52,085 -
NOSH 80,444 81,850 80,860 81,831 76,749 81,722 81,383 -0.19%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin -464.10% -784.50% -64.14% -107.31% -3.40% -128.40% 0.00% -
ROE 0.00% -600.00% -33.33% -40.40% -0.92% -24.43% -39.53% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 0.78 0.76 7.79 9.41 11.39 9.89 10.15 -34.78%
EPS -3.60 -6.00 -5.00 -10.10 -0.40 -12.70 -25.30 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0036 0.01 0.15 0.25 0.42 0.52 0.64 -
Adjusted Per Share Value based on latest NOSH - 81,831
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 0.74 0.74 7.47 9.13 10.36 9.58 9.79 -34.96%
EPS -3.43 -5.82 -4.79 -9.79 -0.35 -12.30 -24.40 -27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0034 0.0097 0.1437 0.2424 0.3819 0.5035 0.6171 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 - -
Price 0.14 0.18 0.50 0.79 1.39 0.64 0.00 -
P/RPS 18.05 23.54 6.41 8.39 12.20 6.47 0.00 -
P/EPS -3.89 -3.00 -10.00 -7.82 -359.20 -5.04 0.00 -
EY -25.71 -33.33 -10.00 -12.78 -0.28 -19.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 18.00 3.33 3.16 3.31 1.23 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/08 30/03/07 31/03/06 11/04/05 25/03/04 24/04/03 26/03/02 -
Price 0.14 0.14 0.51 0.57 1.34 0.62 0.00 -
P/RPS 18.05 18.31 6.54 6.06 11.76 6.27 0.00 -
P/EPS -3.89 -2.33 -10.20 -5.64 -346.28 -4.88 0.00 -
EY -25.71 -42.86 -9.80 -17.72 -0.29 -20.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 14.00 3.40 2.28 3.19 1.19 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