[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2005 [#4]

Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- 46.05%
YoY- 57.31%
Quarter Report
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 14,763,900 9,742,800 4,911,400 18,977,500 14,021,400 9,185,600 4,544,800 119.50%
PBT 1,961,000 1,290,200 747,600 1,818,900 1,422,000 723,700 216,500 335.10%
Tax -544,900 -286,800 -143,100 -496,100 -545,600 -420,100 -208,000 90.14%
NP 1,416,100 1,003,400 604,500 1,322,800 876,400 303,600 8,500 2937.17%
-
NP to SH 1,390,500 995,100 595,600 1,280,000 876,400 303,600 8,500 2900.43%
-
Tax Rate 27.79% 22.23% 19.14% 27.27% 38.37% 58.05% 96.07% -
Total Cost 13,347,800 8,739,400 4,306,900 17,654,700 13,145,000 8,882,000 4,536,300 105.47%
-
Net Worth 17,457,019 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 12.62%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - 516,849 - 95,271 - -
Div Payout % - - - 40.38% - 31.38% - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 17,457,019 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 12.62%
NOSH 4,040,976 3,230,844 3,228,184 3,190,428 3,184,592 3,175,732 3,148,148 18.12%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.59% 10.30% 12.31% 6.97% 6.25% 3.31% 0.19% -
ROE 7.97% 6.16% 3.69% 8.04% 5.72% 2.05% 0.06% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 365.35 301.56 152.14 594.83 440.29 289.24 144.36 85.81%
EPS 34.41 24.64 14.76 32.01 27.52 9.56 0.27 2439.97%
DPS 0.00 0.00 0.00 16.20 0.00 3.00 0.00 -
NAPS 4.32 5.00 5.00 4.99 4.81 4.66 4.64 -4.65%
Adjusted Per Share Value based on latest NOSH - 3,205,718
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 254.68 168.07 84.72 327.37 241.88 158.46 78.40 119.49%
EPS 23.99 17.17 10.27 22.08 15.12 5.24 0.15 2855.53%
DPS 0.00 0.00 0.00 8.92 0.00 1.64 0.00 -
NAPS 3.0114 2.7867 2.7844 2.7463 2.6424 2.5529 2.5199 12.62%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 9.10 8.85 9.80 11.00 10.30 10.40 11.30 -
P/RPS 2.49 2.93 6.44 1.85 2.34 3.60 7.83 -53.44%
P/EPS 26.45 28.73 53.12 27.42 37.43 108.79 4,185.19 -96.59%
EY 3.78 3.48 1.88 3.65 2.67 0.92 0.02 3203.91%
DY 0.00 0.00 0.00 1.47 0.00 0.29 0.00 -
P/NAPS 2.11 1.77 1.96 2.20 2.14 2.23 2.44 -9.24%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 -
Price 9.20 8.65 10.50 10.30 10.80 10.40 10.80 -
P/RPS 2.52 2.87 6.90 1.73 2.45 3.60 7.48 -51.61%
P/EPS 26.74 28.08 56.91 25.67 39.24 108.79 4,000.00 -96.46%
EY 3.74 3.56 1.76 3.90 2.55 0.92 0.03 2402.90%
DY 0.00 0.00 0.00 1.57 0.00 0.29 0.00 -
P/NAPS 2.13 1.73 2.10 2.06 2.25 2.23 2.33 -5.81%

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