[TENAGA] QoQ Quarter Result on 28-Feb-2011 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -10.52%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 8,694,400 9,154,500 7,984,200 7,371,300 7,731,200 8,070,200 7,723,300 8.20%
PBT -13,400 -497,200 -248,900 736,300 1,002,400 700,700 1,286,800 -
Tax -63,000 174,700 50,800 -94,000 -283,900 -144,900 -177,500 -49.83%
NP -76,400 -322,500 -198,100 642,300 718,500 555,800 1,109,300 -
-
NP to SH -74,100 -338,600 -179,200 641,100 716,500 555,200 1,107,100 -
-
Tax Rate - - - 12.77% 28.32% 20.68% 13.79% -
Total Cost 8,770,800 9,477,000 8,182,300 6,729,000 7,012,700 7,514,400 6,614,000 20.68%
-
Net Worth 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 26,067,115 28,304,609 3.34%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - 199,742 - 868,903 - -
Div Payout % - - - 31.16% - 156.50% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 26,067,115 28,304,609 3.34%
NOSH 5,453,883 5,448,979 5,448,019 4,438,732 4,352,259 4,344,519 4,339,866 16.43%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin -0.88% -3.52% -2.48% 8.71% 9.29% 6.89% 14.36% -
ROE -0.25% -1.12% -0.62% 2.89% 2.74% 2.13% 3.91% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 159.42 168.00 146.55 166.07 177.64 185.76 177.96 -7.06%
EPS -1.36 -6.21 -3.29 11.60 13.16 10.22 25.51 -
DPS 0.00 0.00 0.00 4.50 0.00 20.00 0.00 -
NAPS 5.453 5.531 5.322 5.00 6.00 6.00 6.522 -11.24%
Adjusted Per Share Value based on latest NOSH - 4,438,732
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 149.57 157.48 137.35 126.81 133.00 138.83 132.86 8.21%
EPS -1.27 -5.82 -3.08 11.03 12.33 9.55 19.05 -
DPS 0.00 0.00 0.00 3.44 0.00 14.95 0.00 -
NAPS 5.1162 5.1847 4.9879 3.818 4.4923 4.4843 4.8692 3.35%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 5.65 5.25 7.11 6.30 5.44 5.67 5.34 -
P/RPS 3.54 3.12 4.85 3.79 3.06 3.05 3.00 11.65%
P/EPS -415.85 -84.49 -216.16 43.62 33.04 44.37 20.93 -
EY -0.24 -1.18 -0.46 2.29 3.03 2.25 4.78 -
DY 0.00 0.00 0.00 0.71 0.00 3.53 0.00 -
P/NAPS 1.04 0.95 1.34 1.26 0.91 0.95 0.82 17.15%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 17/01/12 28/10/11 21/07/11 21/04/11 19/01/11 28/10/10 14/07/10 -
Price 6.23 5.86 6.52 6.03 6.49 5.68 5.51 -
P/RPS 3.91 3.49 4.45 3.63 3.65 3.06 3.10 16.72%
P/EPS -458.54 -94.30 -198.22 41.75 39.42 44.45 21.60 -
EY -0.22 -1.06 -0.50 2.40 2.54 2.25 4.63 -
DY 0.00 0.00 0.00 0.75 0.00 3.52 0.00 -
P/NAPS 1.14 1.06 1.23 1.21 1.08 0.95 0.84 22.55%

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