[TENGARA] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 10.1%
YoY- 25.19%
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 22,048 28,874 30,094 30,804 31,144 32,545 33,122 -23.81%
PBT -6,840 -9,021 -6,242 -5,572 -6,212 -13,407 -6,790 0.49%
Tax 0 5 -106 -124 -124 -71 -160 -
NP -6,840 -9,016 -6,349 -5,696 -6,336 -13,478 -6,950 -1.06%
-
NP to SH -6,840 -9,016 -6,349 -5,696 -6,336 -13,478 -6,950 -1.06%
-
Tax Rate - - - - - - - -
Total Cost 28,888 37,890 36,443 36,500 37,480 46,023 40,073 -19.65%
-
Net Worth 10,585 12,229 16,420 17,901 20,008 20,421 29,323 -49.39%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 10,585 12,229 16,420 17,901 20,008 20,421 29,323 -49.39%
NOSH 81,428 81,527 82,103 81,371 83,368 81,684 81,453 -0.02%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -31.02% -31.23% -21.10% -18.49% -20.34% -41.41% -20.98% -
ROE -64.62% -73.73% -38.67% -31.82% -31.67% -66.00% -23.70% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 27.08 35.42 36.65 37.86 37.36 39.84 40.66 -23.79%
EPS -8.40 -11.10 -7.73 -7.00 -7.60 -16.50 -8.53 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.20 0.22 0.24 0.25 0.36 -49.38%
Adjusted Per Share Value based on latest NOSH - 78,999
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 26.12 34.21 35.66 36.50 36.90 38.56 39.24 -23.82%
EPS -8.10 -10.68 -7.52 -6.75 -7.51 -15.97 -8.24 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1449 0.1946 0.2121 0.2371 0.242 0.3474 -49.39%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.57 0.50 0.43 0.54 0.50 0.79 0.75 -
P/RPS 2.11 1.41 1.17 1.43 1.34 1.98 1.84 9.58%
P/EPS -6.79 -4.52 -5.56 -7.71 -6.58 -4.79 -8.79 -15.85%
EY -14.74 -22.12 -17.98 -12.96 -15.20 -20.89 -11.38 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.33 2.15 2.45 2.08 3.16 2.08 64.51%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 31/03/06 30/12/05 26/09/05 30/06/05 11/04/05 30/12/04 -
Price 0.22 0.51 0.42 0.51 0.51 0.57 0.82 -
P/RPS 0.81 1.44 1.15 1.35 1.37 1.43 2.02 -45.71%
P/EPS -2.62 -4.61 -5.43 -7.29 -6.71 -3.45 -9.61 -58.05%
EY -38.18 -21.68 -18.41 -13.73 -14.90 -28.95 -10.41 138.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 3.40 2.10 2.32 2.13 2.28 2.28 -18.14%

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