[TENGARA] QoQ TTM Result on 31-Jan-2003 [#4]

Stock
[TENGARA] TENGGARA OIL BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 41.85%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
TENGARA's Result
TENGARA's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 37,561 36,342 37,489 38,208 38,384 38,885 37,777 -0.38%
PBT -14,076 -14,010 -14,248 -14,343 -24,956 -25,948 -27,425 -35.81%
Tax -69 79 124 155 559 500 3,304 -
NP -14,145 -13,931 -14,124 -14,188 -24,397 -25,448 -24,121 -29.87%
-
NP to SH -14,145 -13,931 -14,124 -14,188 -24,397 -25,448 -26,851 -34.69%
-
Tax Rate - - - - - - - -
Total Cost 51,706 50,273 51,613 52,396 62,781 64,333 61,898 -11.27%
-
Net Worth 33,783 35,640 37,771 42,495 49,523 50,591 51,314 -24.26%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 33,783 35,640 37,771 42,495 49,523 50,591 51,314 -24.26%
NOSH 80,437 81,000 83,937 81,722 82,538 82,937 82,764 -1.87%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -37.66% -38.33% -37.68% -37.13% -63.56% -65.44% -63.85% -
ROE -41.87% -39.09% -37.39% -33.39% -49.26% -50.30% -52.33% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 46.70 44.87 44.66 46.75 46.50 46.88 45.64 1.53%
EPS -17.59 -17.20 -16.83 -17.36 -29.56 -30.68 -32.44 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.44 0.45 0.52 0.60 0.61 0.62 -22.81%
Adjusted Per Share Value based on latest NOSH - 81,722
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 44.50 43.06 44.42 45.27 45.48 46.07 44.76 -0.38%
EPS -16.76 -16.51 -16.73 -16.81 -28.91 -30.15 -31.81 -34.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.4223 0.4475 0.5035 0.5868 0.5994 0.608 -24.26%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 - - - -
Price 1.84 1.38 0.60 0.64 0.00 0.00 0.00 -
P/RPS 3.94 3.08 1.34 1.37 0.00 0.00 0.00 -
P/EPS -10.46 -8.02 -3.57 -3.69 0.00 0.00 0.00 -
EY -9.56 -12.46 -28.04 -27.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.14 1.33 1.23 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 25/06/03 24/04/03 27/12/02 24/09/02 28/06/02 -
Price 1.48 1.73 0.63 0.62 0.00 0.00 0.00 -
P/RPS 3.17 3.86 1.41 1.33 0.00 0.00 0.00 -
P/EPS -8.42 -10.06 -3.74 -3.57 0.00 0.00 0.00 -
EY -11.88 -9.94 -26.71 -28.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.93 1.40 1.19 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