[TENAGA] YoY Annualized Quarter Result on 30-Nov-2005 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 86.13%
YoY- 6907.06%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 29,658,400 24,833,200 22,406,800 19,645,600 18,179,200 16,975,600 16,223,600 10.56%
PBT -3,090,800 6,576,000 5,350,400 2,990,400 866,000 547,200 3,192,800 -
Tax -672,000 -508,400 -359,200 -572,400 -832,000 -652,800 -540,000 3.70%
NP -3,762,800 6,067,600 4,991,200 2,418,000 34,000 -105,600 2,652,800 -
-
NP to SH -3,776,400 6,059,600 4,984,800 2,382,400 34,000 -105,600 2,652,800 -
-
Tax Rate - 7.73% 6.71% 19.14% 96.07% 119.30% 16.91% -
Total Cost 33,421,200 18,765,600 17,415,600 17,227,600 18,145,200 17,081,200 13,570,800 16.19%
-
Net Worth 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 8.74%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 8.74%
NOSH 4,334,710 4,331,998 4,184,687 3,228,184 3,148,148 3,105,882 3,113,615 5.66%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin -12.69% 24.43% 22.28% 12.31% 0.19% -0.62% 16.35% -
ROE -15.33% 23.71% 23.36% 14.76% 0.23% -0.70% 17.82% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 684.21 573.25 535.45 608.57 577.46 546.56 521.05 4.64%
EPS -87.12 139.88 119.12 59.04 1.08 -3.40 85.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.682 5.90 5.10 5.00 4.64 4.84 4.78 2.92%
Adjusted Per Share Value based on latest NOSH - 3,228,184
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 511.62 428.39 386.53 338.90 313.60 292.84 279.87 10.56%
EPS -65.14 104.53 85.99 41.10 0.59 -1.82 45.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2488 4.409 3.6816 2.7844 2.5199 2.5932 2.5674 8.74%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 3.78 9.25 11.00 9.80 11.30 9.05 8.80 -
P/RPS 0.55 1.61 2.05 1.61 1.96 1.66 1.69 -17.04%
P/EPS -4.34 6.61 9.23 13.28 1,046.30 -266.18 10.33 -
EY -23.05 15.12 10.83 7.53 0.10 -0.38 9.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.57 2.16 1.96 2.44 1.87 1.84 -15.48%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 19/01/09 15/01/08 25/01/07 25/01/06 26/01/05 27/01/04 28/01/03 -
Price 3.87 6.37 12.20 10.50 10.80 9.50 9.60 -
P/RPS 0.57 1.11 2.28 1.73 1.87 1.74 1.84 -17.72%
P/EPS -4.44 4.55 10.24 14.23 1,000.00 -279.41 11.27 -
EY -22.51 21.96 9.76 7.03 0.10 -0.36 8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 2.39 2.10 2.33 1.96 2.01 -16.51%

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