[TENAGA] QoQ Cumulative Quarter Result on 28-Feb-2007 [#2]

Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 124.76%
YoY- 181.48%
Quarter Report
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 6,208,300 23,320,400 17,194,400 11,283,700 5,601,700 20,384,200 14,763,900 -43.84%
PBT 1,644,000 4,765,900 4,436,400 2,988,700 1,337,600 2,756,800 1,961,000 -11.08%
Tax -127,100 -698,300 -508,600 -166,100 -89,800 -595,100 -544,900 -62.07%
NP 1,516,900 4,067,600 3,927,800 2,822,600 1,247,800 2,161,700 1,416,100 4.68%
-
NP to SH 1,514,900 4,061,100 3,892,700 2,801,000 1,246,200 2,126,900 1,390,500 5.87%
-
Tax Rate 7.73% 14.65% 11.46% 5.56% 6.71% 21.59% 27.79% -
Total Cost 4,691,400 19,252,800 13,266,600 8,461,100 4,353,900 18,222,500 13,347,800 -50.16%
-
Net Worth 25,558,792 23,702,585 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 28.90%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - 1,553,075 852,353 423,431 - 599,354 - -
Div Payout % - 38.24% 21.90% 15.12% - 28.18% - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 25,558,792 23,702,585 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 28.90%
NOSH 4,331,998 4,278,445 4,261,769 4,234,315 4,184,687 4,049,695 4,040,976 4.74%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 24.43% 17.44% 22.84% 25.01% 22.28% 10.60% 9.59% -
ROE 5.93% 17.13% 16.31% 12.27% 5.84% 11.17% 7.97% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 143.31 545.07 403.46 266.48 133.86 503.35 365.35 -46.38%
EPS 34.97 94.92 91.34 66.15 29.78 52.52 34.41 1.08%
DPS 0.00 36.30 20.00 10.00 0.00 14.80 0.00 -
NAPS 5.90 5.54 5.60 5.39 5.10 4.70 4.32 23.07%
Adjusted Per Share Value based on latest NOSH - 4,283,195
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 106.80 401.18 295.79 194.11 96.37 350.67 253.98 -43.84%
EPS 26.06 69.86 66.97 48.19 21.44 36.59 23.92 5.87%
DPS 0.00 26.72 14.66 7.28 0.00 10.31 0.00 -
NAPS 4.3969 4.0776 4.1056 3.9262 3.6714 3.2743 3.0031 28.90%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 -
Price 9.25 9.95 11.70 12.00 11.00 9.15 9.10 -
P/RPS 6.45 1.83 2.90 4.50 8.22 1.82 2.49 88.50%
P/EPS 26.45 10.48 12.81 18.14 36.94 17.42 26.45 0.00%
EY 3.78 9.54 7.81 5.51 2.71 5.74 3.78 0.00%
DY 0.00 3.65 1.71 0.83 0.00 1.62 0.00 -
P/NAPS 1.57 1.80 2.09 2.23 2.16 1.95 2.11 -17.87%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 15/01/08 25/10/07 13/07/07 16/04/07 25/01/07 12/10/06 14/07/06 -
Price 6.37 9.45 11.60 12.20 12.20 9.85 9.20 -
P/RPS 4.44 1.73 2.88 4.58 9.11 1.96 2.52 45.82%
P/EPS 18.22 9.96 12.70 18.44 40.97 18.75 26.74 -22.54%
EY 5.49 10.04 7.87 5.42 2.44 5.33 3.74 29.13%
DY 0.00 3.84 1.72 0.82 0.00 1.50 0.00 -
P/NAPS 1.08 1.71 2.07 2.26 2.39 2.10 2.13 -36.38%

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