[TENGARA] YoY TTM 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- -1.54%
YoY- 42.02%
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 16,705 30,273 33,584 37,561 38,384 38,949 41,414 -14.03%
PBT -10,110 -12,996 -5,341 -14,076 -24,956 -27,764 -20,434 -11.06%
Tax -95 -30 -169 -69 559 25,640 20,434 -
NP -10,205 -13,026 -5,510 -14,145 -24,397 -2,124 0 -
-
NP to SH -10,205 -13,026 -5,510 -14,145 -24,397 -26,611 -16,951 -8.10%
-
Tax Rate - - - - - - - -
Total Cost 26,910 43,299 39,094 51,706 62,781 41,073 41,414 -6.93%
-
Net Worth 5,679 16,634 29,774 33,783 49,523 67,804 91,978 -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 5,679 16,634 29,774 33,783 49,523 67,804 91,978 -37.11%
NOSH 81,133 83,173 82,705 80,437 82,538 81,692 81,396 -0.05%
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 -61.09% -43.03% -16.41% -37.66% -63.56% -5.45% 0.00% -
ROE -179.69% -78.31% -18.51% -41.87% -49.26% -39.25% -18.43% -
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 20.59 36.40 40.61 46.70 46.50 47.68 50.88 -13.99%
EPS -12.58 -15.66 -6.66 -17.59 -29.56 -32.57 -20.83 -8.05%
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 19.79 35.87 39.79 44.50 45.48 46.15 49.07 -14.03%
EPS -12.09 -15.43 -6.53 -16.76 -28.91 -31.53 -20.08 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.1971 0.3528 0.4003 0.5868 0.8034 1.0898 -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 0.87 1.18 1.85 3.94 0.00 0.00 0.00 -
P/EPS -1.43 -2.75 -11.26 -10.46 0.00 0.00 0.00 -
EY -69.88 -36.42 -8.88 -9.56 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 0.83 1.15 2.02 3.17 0.00 0.00 0.00 -
P/EPS -1.35 -2.68 -12.31 -8.42 0.00 0.00 0.00 -
EY -73.99 -37.29 -8.12 -11.88 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