[TENGARA] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 18.88%
YoY- 71.31%
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 33,122 33,178 31,572 38,219 39,301 38,086 33,520 -0.78%
PBT -6,790 -7,434 -8,372 -3,934 -4,914 -4,844 -5,260 18.46%
Tax -160 -180 -128 -137 -104 -110 -112 26.70%
NP -6,950 -7,614 -8,500 -4,071 -5,018 -4,954 -5,372 18.63%
-
NP to SH -6,950 -7,614 -8,500 -4,071 -5,018 -4,954 -5,372 18.63%
-
Tax Rate - - - - - - - -
Total Cost 40,073 40,792 40,072 42,290 44,319 43,040 38,892 2.00%
-
Net Worth 29,323 29,970 31,874 34,196 34,366 36,329 37,771 -15.46%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 29,323 29,970 31,874 34,196 34,366 36,329 37,771 -15.46%
NOSH 81,453 81,000 81,730 81,420 81,826 82,566 83,937 -1.97%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin -20.98% -22.95% -26.92% -10.65% -12.77% -13.01% -16.03% -
ROE -23.70% -25.41% -26.67% -11.90% -14.60% -13.64% -14.22% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 40.66 40.96 38.63 46.94 48.03 46.13 39.93 1.20%
EPS -8.53 -9.40 -10.40 -5.00 -6.13 -6.00 -6.40 21.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.39 0.42 0.42 0.44 0.45 -13.76%
Adjusted Per Share Value based on latest NOSH - 76,749
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 39.24 39.31 37.41 45.28 46.57 45.13 39.72 -0.80%
EPS -8.24 -9.02 -10.07 -4.82 -5.95 -5.87 -6.36 18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3474 0.3551 0.3777 0.4052 0.4072 0.4304 0.4475 -15.46%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.75 0.96 0.96 1.39 1.84 1.38 0.60 -
P/RPS 1.84 2.34 2.49 2.96 3.83 2.99 1.50 14.52%
P/EPS -8.79 -10.21 -9.23 -27.80 -30.00 -23.00 -9.38 -4.21%
EY -11.38 -9.79 -10.83 -3.60 -3.33 -4.35 -10.67 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.59 2.46 3.31 4.38 3.14 1.33 34.55%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 23/09/04 30/06/04 25/03/04 30/12/03 29/09/03 25/06/03 -
Price 0.82 0.82 1.07 1.34 1.48 1.73 0.63 -
P/RPS 2.02 2.00 2.77 2.85 3.08 3.75 1.58 17.70%
P/EPS -9.61 -8.72 -10.29 -26.80 -24.13 -28.83 -9.84 -1.55%
EY -10.41 -11.46 -9.72 -3.73 -4.14 -3.47 -10.16 1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.22 2.74 3.19 3.52 3.93 1.40 38.21%

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