[TENAGA] QoQ Quarter Result on 30-Nov-2007 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 799.58%
YoY- 21.56%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 6,743,100 5,997,400 5,972,500 6,208,300 6,126,000 5,910,700 5,682,000 12.03%
PBT -275,200 439,600 1,216,800 1,644,000 329,500 1,447,700 1,651,100 -
Tax -6,100 -144,000 -147,600 -127,100 -189,700 -342,500 -76,300 -81.29%
NP -281,300 295,600 1,069,200 1,516,900 139,800 1,105,200 1,574,800 -
-
NP to SH -282,900 298,800 1,063,200 1,514,900 168,400 1,091,700 1,554,800 -
-
Tax Rate - 32.76% 12.13% 7.73% 57.57% 23.66% 4.62% -
Total Cost 7,024,400 5,701,800 4,903,300 4,691,400 5,986,200 4,805,500 4,107,200 42.78%
-
Net Worth 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 23,086,424 7.23%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 433,231 - 433,251 - 705,634 431,672 428,319 0.75%
Div Payout % 0.00% - 40.75% - 419.02% 39.54% 27.55% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 23,086,424 7.23%
NOSH 4,332,312 4,330,434 4,332,518 4,331,998 4,329,048 4,316,725 4,283,195 0.75%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -4.17% 4.93% 17.90% 24.43% 2.28% 18.70% 27.72% -
ROE -1.10% 1.15% 4.06% 5.93% 0.70% 4.52% 6.73% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 155.65 138.49 137.85 143.31 141.51 136.93 132.66 11.18%
EPS -6.53 6.90 24.54 34.97 3.89 25.29 36.30 -
DPS 10.00 0.00 10.00 0.00 16.30 10.00 10.00 0.00%
NAPS 5.92 6.01 6.04 5.90 5.54 5.60 5.39 6.42%
Adjusted Per Share Value based on latest NOSH - 4,331,998
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 116.32 103.46 103.03 107.10 105.68 101.96 98.02 12.03%
EPS -4.88 5.15 18.34 26.13 2.90 18.83 26.82 -
DPS 7.47 0.00 7.47 0.00 12.17 7.45 7.39 0.71%
NAPS 4.4243 4.4896 4.5142 4.409 4.1372 4.1701 3.9825 7.23%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 5.06 4.51 5.79 9.25 9.95 11.70 12.00 -
P/RPS 3.25 3.26 4.20 6.45 7.03 8.54 9.05 -49.31%
P/EPS -77.49 65.36 23.59 26.45 255.78 46.26 33.06 -
EY -1.29 1.53 4.24 3.78 0.39 2.16 3.02 -
DY 1.98 0.00 1.73 0.00 1.64 0.85 0.83 78.06%
P/NAPS 0.85 0.75 0.96 1.57 1.80 2.09 2.23 -47.27%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 16/10/08 24/07/08 14/04/08 15/01/08 25/10/07 13/07/07 16/04/07 -
Price 4.22 5.15 4.48 6.37 9.45 11.60 12.20 -
P/RPS 2.71 3.72 3.25 4.44 6.68 8.47 9.20 -55.56%
P/EPS -64.62 74.64 18.26 18.22 242.93 45.87 33.61 -
EY -1.55 1.34 5.48 5.49 0.41 2.18 2.98 -
DY 2.37 0.00 2.23 0.00 1.72 0.86 0.82 102.25%
P/NAPS 0.71 0.86 0.74 1.08 1.71 2.07 2.26 -53.62%

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