[TENAGA] YoY Annualized Quarter Result on 30-Nov-2006 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 134.37%
YoY- 109.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 29,353,200 29,658,400 24,833,200 22,406,800 19,645,600 18,179,200 16,975,600 9.54%
PBT 3,892,400 -3,090,800 6,576,000 5,350,400 2,990,400 866,000 547,200 38.63%
Tax -1,102,400 -672,000 -508,400 -359,200 -572,400 -832,000 -652,800 9.11%
NP 2,790,000 -3,762,800 6,067,600 4,991,200 2,418,000 34,000 -105,600 -
-
NP to SH 2,825,200 -3,776,400 6,059,600 4,984,800 2,382,400 34,000 -105,600 -
-
Tax Rate 28.32% - 7.73% 6.71% 19.14% 96.07% 119.30% -
Total Cost 26,563,200 33,421,200 18,765,600 17,415,600 17,227,600 18,145,200 17,081,200 7.62%
-
Net Worth 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 9.82%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 9.82%
NOSH 4,338,451 4,334,710 4,331,998 4,184,687 3,228,184 3,148,148 3,105,882 5.72%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 9.50% -12.69% 24.43% 22.28% 12.31% 0.19% -0.62% -
ROE 10.71% -15.33% 23.71% 23.36% 14.76% 0.23% -0.70% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 676.58 684.21 573.25 535.45 608.57 577.46 546.56 3.61%
EPS 65.12 -87.12 139.88 119.12 59.04 1.08 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.082 5.682 5.90 5.10 5.00 4.64 4.84 3.87%
Adjusted Per Share Value based on latest NOSH - 4,184,687
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 504.96 510.21 427.20 385.46 337.96 312.74 292.03 9.54%
EPS 48.60 -64.97 104.24 85.75 40.98 0.58 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5393 4.2371 4.3969 3.6714 2.7767 2.5129 2.586 9.82%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 5.39 3.78 9.25 11.00 9.80 11.30 9.05 -
P/RPS 0.80 0.55 1.61 2.05 1.61 1.96 1.66 -11.44%
P/EPS 8.28 -4.34 6.61 9.23 13.28 1,046.30 -266.18 -
EY 12.08 -23.05 15.12 10.83 7.53 0.10 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.67 1.57 2.16 1.96 2.44 1.87 -11.62%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 20/01/10 19/01/09 15/01/08 25/01/07 25/01/06 26/01/05 27/01/04 -
Price 5.22 3.87 6.37 12.20 10.50 10.80 9.50 -
P/RPS 0.77 0.57 1.11 2.28 1.73 1.87 1.74 -12.69%
P/EPS 8.02 -4.44 4.55 10.24 14.23 1,000.00 -279.41 -
EY 12.48 -22.51 21.96 9.76 7.03 0.10 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 1.08 2.39 2.10 2.33 1.96 -12.81%

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