[TENGARA] QoQ TTM Result on 31-Oct-2004 [#3]

Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -2.21%
YoY- 61.05%
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 31,357 32,437 32,544 33,584 35,764 37,731 38,218 -12.36%
PBT -12,477 -12,868 -13,408 -5,341 -5,229 -4,712 -3,934 116.01%
Tax -42 -69 -70 -169 -162 -131 -127 -52.20%
NP -12,519 -12,937 -13,478 -5,510 -5,391 -4,843 -4,061 111.96%
-
NP to SH -12,519 -12,937 -13,478 -5,510 -5,391 -4,843 -4,061 111.96%
-
Tax Rate - - - - - - - -
Total Cost 43,876 45,374 46,022 39,094 41,155 42,574 42,279 2.50%
-
Net Worth 17,379 20,008 20,457 29,774 29,635 31,874 32,234 -33.78%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 17,379 20,008 20,457 29,774 29,635 31,874 32,234 -33.78%
NOSH 78,999 83,368 81,831 82,705 80,095 81,730 76,749 1.94%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -39.92% -39.88% -41.41% -16.41% -15.07% -12.84% -10.63% -
ROE -72.03% -64.66% -65.88% -18.51% -18.19% -15.19% -12.60% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 39.69 38.91 39.77 40.61 44.65 46.16 49.80 -14.05%
EPS -15.85 -15.52 -16.47 -6.66 -6.73 -5.93 -5.29 107.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.25 0.36 0.37 0.39 0.42 -35.04%
Adjusted Per Share Value based on latest NOSH - 82,705
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 37.15 38.43 38.56 39.79 42.37 44.70 45.28 -12.37%
EPS -14.83 -15.33 -15.97 -6.53 -6.39 -5.74 -4.81 111.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.2371 0.2424 0.3528 0.3511 0.3777 0.3819 -33.78%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.54 0.50 0.79 0.75 0.96 0.96 1.39 -
P/RPS 1.36 1.29 1.99 1.85 2.15 2.08 2.79 -38.08%
P/EPS -3.41 -3.22 -4.80 -11.26 -14.26 -16.20 -26.27 -74.39%
EY -29.35 -31.04 -20.85 -8.88 -7.01 -6.17 -3.81 290.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.08 3.16 2.08 2.59 2.46 3.31 -18.18%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 26/09/05 30/06/05 11/04/05 30/12/04 23/09/04 30/06/04 25/03/04 -
Price 0.51 0.51 0.57 0.82 0.82 1.07 1.34 -
P/RPS 1.28 1.31 1.43 2.02 1.84 2.32 2.69 -39.07%
P/EPS -3.22 -3.29 -3.46 -12.31 -12.18 -18.06 -25.33 -74.74%
EY -31.07 -30.43 -28.90 -8.12 -8.21 -5.54 -3.95 296.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.13 2.28 2.28 2.22 2.74 3.19 -19.14%

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