[TENAGA] YoY Cumulative 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- -41.41%
YoY- 109.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 7,338,300 7,414,600 6,208,300 5,601,700 4,911,400 4,544,800 4,243,900 9.54%
PBT 973,100 -772,700 1,644,000 1,337,600 747,600 216,500 136,800 38.63%
Tax -275,600 -168,000 -127,100 -89,800 -143,100 -208,000 -163,200 9.11%
NP 697,500 -940,700 1,516,900 1,247,800 604,500 8,500 -26,400 -
-
NP to SH 706,300 -944,100 1,514,900 1,246,200 595,600 8,500 -26,400 -
-
Tax Rate 28.32% - 7.73% 6.71% 19.14% 96.07% 119.30% -
Total Cost 6,640,800 8,355,300 4,691,400 4,353,900 4,306,900 4,536,300 4,270,300 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 2.68% -3.83% 5.93% 5.84% 3.69% 0.06% -0.18% -
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 169.15 171.05 143.31 133.86 152.14 144.36 136.64 3.61%
EPS 16.28 -21.78 34.97 29.78 14.76 0.27 -0.85 -
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 126.24 127.55 106.80 96.37 84.49 78.18 73.01 9.54%
EPS 12.15 -16.24 26.06 21.44 10.25 0.15 -0.45 -
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 3.19 2.21 6.45 8.22 6.44 7.83 6.62 -11.44%
P/EPS 33.11 -17.36 26.45 36.94 53.12 4,185.19 -1,064.71 -
EY 3.02 -5.76 3.78 2.71 1.88 0.02 -0.09 -
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 3.09 2.26 4.44 9.11 6.90 7.48 6.95 -12.62%
P/EPS 32.06 -17.77 18.22 40.97 56.91 4,000.00 -1,117.65 -
EY 3.12 -5.63 5.49 2.44 1.76 0.03 -0.09 -
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