[TENGARA] YoY TTM Result on 31-Oct-2008 [#3]

Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 12.13%
YoY- 80.64%
Quarter Report
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 624 2,329 16,705 30,273 33,584 37,561 38,384 -49.63%
PBT -5,029 -29,972 -10,110 -12,996 -5,341 -14,076 -24,956 -23.41%
Tax -774 0 -95 -30 -169 -69 559 -
NP -5,803 -29,972 -10,205 -13,026 -5,510 -14,145 -24,397 -21.26%
-
NP to SH -5,803 -29,972 -10,205 -13,026 -5,510 -14,145 -24,397 -21.26%
-
Tax Rate - - - - - - - -
Total Cost 6,427 32,301 26,910 43,299 39,094 51,706 62,781 -31.58%
-
Net Worth -38,112 -25,798 5,679 16,634 29,774 33,783 49,523 -
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth -38,112 -25,798 5,679 16,634 29,774 33,783 49,523 -
NOSH 81,090 80,619 81,133 83,173 82,705 80,437 82,538 -0.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -929.97% -1,286.90% -61.09% -43.03% -16.41% -37.66% -63.56% -
ROE 0.00% 0.00% -179.69% -78.31% -18.51% -41.87% -49.26% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 0.77 2.89 20.59 36.40 40.61 46.70 46.50 -49.48%
EPS -7.16 -37.18 -12.58 -15.66 -6.66 -17.59 -29.56 -21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.32 0.07 0.20 0.36 0.42 0.60 -
Adjusted Per Share Value based on latest NOSH - 81,090
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 0.74 2.76 19.79 35.87 39.79 44.50 45.48 -49.62%
EPS -6.88 -35.51 -12.09 -15.43 -6.53 -16.76 -28.91 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4516 -0.3057 0.0673 0.1971 0.3528 0.4003 0.5868 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/03/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 0.14 0.14 0.18 0.43 0.75 1.84 0.00 -
P/RPS 18.19 4.85 0.87 1.18 1.85 3.94 0.00 -
P/EPS -1.96 -0.38 -1.43 -2.75 -11.26 -10.46 0.00 -
EY -51.12 -265.55 -69.88 -36.42 -8.88 -9.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.57 2.15 2.08 4.38 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/12/04 30/12/03 27/12/02 -
Price 0.14 0.14 0.17 0.42 0.82 1.48 0.00 -
P/RPS 18.19 4.85 0.83 1.15 2.02 3.17 0.00 -
P/EPS -1.96 -0.38 -1.35 -2.68 -12.31 -8.42 0.00 -
EY -51.12 -265.55 -73.99 -37.29 -8.12 -11.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.43 2.10 2.28 3.52 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