[TENAGA] QoQ Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 3471.76%
YoY- 888.93%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 4,911,400 18,977,500 14,021,400 9,185,600 4,544,800 17,712,100 13,068,100 -47.89%
PBT 747,600 1,818,900 1,422,000 723,700 216,500 1,482,700 928,800 -13.45%
Tax -143,100 -496,100 -545,600 -420,100 -208,000 -669,000 -561,500 -59.76%
NP 604,500 1,322,800 876,400 303,600 8,500 813,700 367,300 39.35%
-
NP to SH 595,600 1,280,000 876,400 303,600 8,500 813,700 367,300 37.98%
-
Tax Rate 19.14% 27.27% 38.37% 58.05% 96.07% 45.12% 60.45% -
Total Cost 4,306,900 17,654,700 13,145,000 8,882,000 4,536,300 16,898,400 12,700,800 -51.33%
-
Net Worth 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,690 5.22%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 516,849 - 95,271 - 567,842 - -
Div Payout % - 40.38% - 31.38% - 69.79% - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,690 5.22%
NOSH 3,228,184 3,190,428 3,184,592 3,175,732 3,148,148 3,120,015 3,115,352 2.39%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 12.31% 6.97% 6.25% 3.31% 0.19% 4.59% 2.81% -
ROE 3.69% 8.04% 5.72% 2.05% 0.06% 5.67% 2.46% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 152.14 594.83 440.29 289.24 144.36 567.69 419.47 -49.11%
EPS 14.76 32.01 27.52 9.56 0.27 26.08 11.79 16.14%
DPS 0.00 16.20 0.00 3.00 0.00 18.20 0.00 -
NAPS 5.00 4.99 4.81 4.66 4.64 4.60 4.80 2.75%
Adjusted Per Share Value based on latest NOSH - 3,193,723
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 84.49 326.47 241.21 158.02 78.18 304.70 224.81 -47.89%
EPS 10.25 22.02 15.08 5.22 0.15 14.00 6.32 37.99%
DPS 0.00 8.89 0.00 1.64 0.00 9.77 0.00 -
NAPS 2.7767 2.7388 2.6351 2.5459 2.5129 2.469 2.5725 5.21%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 9.80 11.00 10.30 10.40 11.30 10.00 9.60 -
P/RPS 6.44 1.85 2.34 3.60 7.83 1.76 2.29 99.11%
P/EPS 53.12 27.42 37.43 108.79 4,185.19 38.34 81.42 -24.75%
EY 1.88 3.65 2.67 0.92 0.02 2.61 1.23 32.65%
DY 0.00 1.47 0.00 0.29 0.00 1.82 0.00 -
P/NAPS 1.96 2.20 2.14 2.23 2.44 2.17 2.00 -1.33%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 27/07/04 -
Price 10.50 10.30 10.80 10.40 10.80 10.70 10.30 -
P/RPS 6.90 1.73 2.45 3.60 7.48 1.88 2.46 98.76%
P/EPS 56.91 25.67 39.24 108.79 4,000.00 41.03 87.36 -24.83%
EY 1.76 3.90 2.55 0.92 0.03 2.44 1.14 33.54%
DY 0.00 1.57 0.00 0.29 0.00 1.70 0.00 -
P/NAPS 2.10 2.06 2.25 2.23 2.33 2.33 2.15 -1.55%

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