[TENAGA] YoY Annualized Quarter Result on 30-Nov-2007 [#1]

Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 49.21%
YoY- 21.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 30,924,800 29,353,200 29,658,400 24,833,200 22,406,800 19,645,600 18,179,200 9.25%
PBT 4,009,600 3,892,400 -3,090,800 6,576,000 5,350,400 2,990,400 866,000 29.08%
Tax -1,135,600 -1,102,400 -672,000 -508,400 -359,200 -572,400 -832,000 5.31%
NP 2,874,000 2,790,000 -3,762,800 6,067,600 4,991,200 2,418,000 34,000 109.42%
-
NP to SH 2,866,000 2,825,200 -3,776,400 6,059,600 4,984,800 2,382,400 34,000 109.32%
-
Tax Rate 28.32% 28.32% - 7.73% 6.71% 19.14% 96.07% -
Total Cost 28,050,800 26,563,200 33,421,200 18,765,600 17,415,600 17,227,600 18,145,200 7.52%
-
Net Worth 26,113,554 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 10.16%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 26,113,554 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 14,607,406 10.16%
NOSH 4,352,259 4,338,451 4,334,710 4,331,998 4,184,687 3,228,184 3,148,148 5.54%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 9.29% 9.50% -12.69% 24.43% 22.28% 12.31% 0.19% -
ROE 10.98% 10.71% -15.33% 23.71% 23.36% 14.76% 0.23% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 710.55 676.58 684.21 573.25 535.45 608.57 577.46 3.51%
EPS 52.64 65.12 -87.12 139.88 119.12 59.04 1.08 91.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.082 5.682 5.90 5.10 5.00 4.64 4.37%
Adjusted Per Share Value based on latest NOSH - 4,331,998
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 532.00 504.96 510.21 427.20 385.46 337.96 312.74 9.25%
EPS 49.30 48.60 -64.97 104.24 85.75 40.98 0.58 109.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4923 4.5393 4.2371 4.3969 3.6714 2.7767 2.5129 10.16%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 5.44 5.39 3.78 9.25 11.00 9.80 11.30 -
P/RPS 0.77 0.80 0.55 1.61 2.05 1.61 1.96 -14.41%
P/EPS 8.26 8.28 -4.34 6.61 9.23 13.28 1,046.30 -55.36%
EY 12.10 12.08 -23.05 15.12 10.83 7.53 0.10 122.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.67 1.57 2.16 1.96 2.44 -15.15%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 19/01/11 20/01/10 19/01/09 15/01/08 25/01/07 25/01/06 26/01/05 -
Price 6.49 5.22 3.87 6.37 12.20 10.50 10.80 -
P/RPS 0.91 0.77 0.57 1.11 2.28 1.73 1.87 -11.30%
P/EPS 9.86 8.02 -4.44 4.55 10.24 14.23 1,000.00 -53.67%
EY 10.15 12.48 -22.51 21.96 9.76 7.03 0.10 115.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.86 0.68 1.08 2.39 2.10 2.33 -12.02%

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