[TENGARA] YoY 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- 20.85%
YoY- -48.32%
View:
Show?
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 181 3,624 7,616 8,696 10,663 11,810 10,702 -49.31%
PBT -1,095 -2,018 -1,233 -1,624 -1,107 -1,345 -2,822 -14.59%
Tax 0 0 -31 -58 -27 1,345 2,822 -
NP -1,095 -2,018 -1,264 -1,682 -1,134 0 0 -
-
NP to SH -1,095 -2,018 -1,264 -1,682 -1,134 -1,327 -2,730 -14.11%
-
Tax Rate - - - - - - - -
Total Cost 1,276 5,642 8,880 10,378 11,797 11,810 10,702 -29.83%
-
Net Worth -252 8,072 17,379 29,635 35,640 50,591 69,855 -
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 -252 8,072 17,379 29,635 35,640 50,591 69,855 -
NOSH 84,230 80,720 78,999 80,095 81,000 82,937 80,294 0.80%
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 -604.97% -55.68% -16.60% -19.34% -10.63% 0.00% 0.00% -
ROE 0.00% -25.00% -7.27% -5.68% -3.18% -2.62% -3.91% -
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 0.21 4.49 9.64 10.86 13.16 14.24 13.33 -49.91%
EPS -1.30 -2.50 -1.60 -2.10 -1.40 -1.60 -3.40 -14.79%
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 0.21 4.29 9.02 10.30 12.63 13.99 12.68 -49.49%
EPS -1.30 -2.39 -1.50 -1.99 -1.34 -1.57 -3.23 -14.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.003 0.0956 0.2059 0.3511 0.4223 0.5994 0.8277 -
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 65.15 4.90 5.60 8.84 10.48 0.00 0.00 -
P/EPS -10.77 -8.80 -33.75 -45.71 -98.57 0.00 0.00 -
EY -9.29 -11.36 -2.96 -2.19 -1.01 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 65.15 4.01 5.29 7.55 13.14 0.00 0.00 -
P/EPS -10.77 -7.20 -31.88 -39.05 -123.57 0.00 0.00 -
EY -9.29 -13.89 -3.14 -2.56 -0.81 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