[TENGARA] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[TENGARA] TENGGARA OIL BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 24.13%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
TENGARA's Result
TENGARA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 3,996 13,869 18,272 22,048 28,874 30,094 30,804 -74.27%
PBT -7,418 -8,216 -7,456 -6,840 -9,021 -6,242 -5,572 20.95%
Tax -5,983 0 0 0 5 -106 -124 1216.02%
NP -13,401 -8,216 -7,456 -6,840 -9,016 -6,349 -5,696 76.61%
-
NP to SH -13,401 -8,216 -7,456 -6,840 -9,016 -6,349 -5,696 76.61%
-
Tax Rate - - - - - - - -
Total Cost 17,397 22,085 25,728 28,888 37,890 36,443 36,500 -38.90%
-
Net Worth -8 5,675 8,104 10,585 12,229 16,420 17,901 -
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth -8 5,675 8,104 10,585 12,229 16,420 17,901 -
NOSH 81,419 81,078 81,043 81,428 81,527 82,103 81,371 0.03%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -335.36% -59.24% -40.81% -31.02% -31.23% -21.10% -18.49% -
ROE 0.00% -144.76% -92.00% -64.62% -73.73% -38.67% -31.82% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 4.91 17.11 22.55 27.08 35.42 36.65 37.86 -74.28%
EPS -16.50 -10.13 -9.20 -8.40 -11.10 -7.73 -7.00 76.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0001 0.07 0.10 0.13 0.15 0.20 0.22 -
Adjusted Per Share Value based on latest NOSH - 81,428
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 4.73 16.43 21.65 26.12 34.21 35.66 36.50 -74.29%
EPS -15.88 -9.73 -8.83 -8.10 -10.68 -7.52 -6.75 76.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0001 0.0672 0.096 0.1254 0.1449 0.1946 0.2121 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.18 0.18 0.22 0.57 0.50 0.43 0.54 -
P/RPS 3.67 1.05 0.98 2.11 1.41 1.17 1.43 87.12%
P/EPS -1.09 -1.78 -2.39 -6.79 -4.52 -5.56 -7.71 -72.76%
EY -91.44 -56.30 -41.82 -14.74 -22.12 -17.98 -12.96 266.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.57 2.20 4.38 3.33 2.15 2.45 -
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 26/09/05 -
Price 0.14 0.17 0.18 0.22 0.51 0.42 0.51 -
P/RPS 2.85 0.99 0.80 0.81 1.44 1.15 1.35 64.34%
P/EPS -0.85 -1.68 -1.96 -2.62 -4.61 -5.43 -7.29 -76.03%
EY -117.57 -59.61 -51.11 -38.18 -21.68 -18.41 -13.73 316.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.43 1.80 1.69 3.40 2.10 2.32 -

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