[TENAGA] QoQ Quarter Result on 29-Feb-2008 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
14-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -29.82%
YoY- -31.62%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 7,414,600 6,743,100 5,997,400 5,972,500 6,208,300 6,126,000 5,910,700 16.26%
PBT -772,700 -275,200 439,600 1,216,800 1,644,000 329,500 1,447,700 -
Tax -168,000 -6,100 -144,000 -147,600 -127,100 -189,700 -342,500 -37.72%
NP -940,700 -281,300 295,600 1,069,200 1,516,900 139,800 1,105,200 -
-
NP to SH -944,100 -282,900 298,800 1,063,200 1,514,900 168,400 1,091,700 -
-
Tax Rate - - 32.76% 12.13% 7.73% 57.57% 23.66% -
Total Cost 8,355,300 7,024,400 5,701,800 4,903,300 4,691,400 5,986,200 4,805,500 44.44%
-
Net Worth 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 1.25%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 433,231 - 433,251 - 705,634 431,672 -
Div Payout % - 0.00% - 40.75% - 419.02% 39.54% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 1.25%
NOSH 4,334,710 4,332,312 4,330,434 4,332,518 4,331,998 4,329,048 4,316,725 0.27%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -12.69% -4.17% 4.93% 17.90% 24.43% 2.28% 18.70% -
ROE -3.83% -1.10% 1.15% 4.06% 5.93% 0.70% 4.52% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 171.05 155.65 138.49 137.85 143.31 141.51 136.93 15.94%
EPS -21.78 -6.53 6.90 24.54 34.97 3.89 25.29 -
DPS 0.00 10.00 0.00 10.00 0.00 16.30 10.00 -
NAPS 5.682 5.92 6.01 6.04 5.90 5.54 5.60 0.97%
Adjusted Per Share Value based on latest NOSH - 4,332,518
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 127.55 116.00 103.17 102.74 106.80 105.39 101.68 16.26%
EPS -16.24 -4.87 5.14 18.29 26.06 2.90 18.78 -
DPS 0.00 7.45 0.00 7.45 0.00 12.14 7.43 -
NAPS 4.2371 4.4121 4.4772 4.5017 4.3969 4.1258 4.1586 1.25%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 3.78 5.06 4.51 5.79 9.25 9.95 11.70 -
P/RPS 2.21 3.25 3.26 4.20 6.45 7.03 8.54 -59.29%
P/EPS -17.36 -77.49 65.36 23.59 26.45 255.78 46.26 -
EY -5.76 -1.29 1.53 4.24 3.78 0.39 2.16 -
DY 0.00 1.98 0.00 1.73 0.00 1.64 0.85 -
P/NAPS 0.67 0.85 0.75 0.96 1.57 1.80 2.09 -53.06%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 19/01/09 16/10/08 24/07/08 14/04/08 15/01/08 25/10/07 13/07/07 -
Price 3.87 4.22 5.15 4.48 6.37 9.45 11.60 -
P/RPS 2.26 2.71 3.72 3.25 4.44 6.68 8.47 -58.45%
P/EPS -17.77 -64.62 74.64 18.26 18.22 242.93 45.87 -
EY -5.63 -1.55 1.34 5.48 5.49 0.41 2.18 -
DY 0.00 2.37 0.00 2.23 0.00 1.72 0.86 -
P/NAPS 0.68 0.71 0.86 0.74 1.08 1.71 2.07 -52.29%

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