[TENGARA] YoY Cumulative Quarter 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- -272.61%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
TENGARA's Result
TENGARA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 28,874 32,545 38,219 38,207 37,807 41,198 33,776 -2.57%
PBT -9,021 -13,407 -3,934 -14,343 -28,349 -33,761 -16,043 -9.14%
Tax 5 -71 -137 154 28,349 33,761 16,043 -73.92%
NP -9,016 -13,478 -4,071 -14,189 0 0 0 -
-
NP to SH -9,016 -13,478 -4,071 -14,189 -27,178 -33,438 -11,916 -4.53%
-
Tax Rate - - - - - - - -
Total Cost 37,890 46,023 42,290 52,396 37,807 41,198 33,776 1.93%
-
Net Worth 12,229 20,421 34,196 38,279 52,077 75,031 104,679 -30.05%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 12,229 20,421 34,196 38,279 52,077 75,031 104,679 -30.05%
NOSH 81,527 81,684 81,420 81,445 81,371 81,556 81,780 -0.05%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -31.23% -41.41% -10.65% -37.14% 0.00% 0.00% 0.00% -
ROE -73.73% -66.00% -11.90% -37.07% -52.19% -44.57% -11.38% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 35.42 39.84 46.94 46.91 46.46 50.51 41.30 -2.52%
EPS -11.10 -16.50 -5.00 -17.40 -33.40 -41.00 -14.60 -4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.25 0.42 0.47 0.64 0.92 1.28 -30.02%
Adjusted Per Share Value based on latest NOSH - 81,722
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 34.21 38.56 45.28 45.27 44.80 48.81 40.02 -2.57%
EPS -10.68 -15.97 -4.82 -16.81 -32.20 -39.62 -14.12 -4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.242 0.4052 0.4535 0.617 0.889 1.2403 -30.05%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 - - - -
Price 0.50 0.79 1.39 0.64 0.00 0.00 0.00 -
P/RPS 1.41 1.98 2.96 1.36 0.00 0.00 0.00 -
P/EPS -4.52 -4.79 -27.80 -3.67 0.00 0.00 0.00 -
EY -22.12 -20.89 -3.60 -27.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.16 3.31 1.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/06 11/04/05 25/03/04 24/04/03 26/03/02 30/03/01 27/03/00 -
Price 0.51 0.57 1.34 0.62 0.00 0.00 0.00 -
P/RPS 1.44 1.43 2.85 1.32 0.00 0.00 0.00 -
P/EPS -4.61 -3.45 -26.80 -3.56 0.00 0.00 0.00 -
EY -21.68 -28.95 -3.73 -28.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.28 3.19 1.32 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