[TENAGA] QoQ Quarter Result on 30-Nov-2011 [#1]

Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 78.12%
YoY- -110.34%
Quarter Report
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 9,334,800 9,191,000 8,628,200 8,694,400 9,154,500 7,984,200 7,371,300 16.96%
PBT 1,356,400 980,300 3,497,800 -13,400 -497,200 -248,900 736,300 49.99%
Tax -289,200 -295,400 -754,400 -63,000 174,700 50,800 -94,000 110.81%
NP 1,067,200 684,900 2,743,400 -76,400 -322,500 -198,100 642,300 40.06%
-
NP to SH 1,061,000 672,400 2,751,200 -74,100 -338,600 -179,200 641,100 39.70%
-
Tax Rate 21.32% 30.13% 21.57% - - - 12.77% -
Total Cost 8,267,600 8,506,100 5,884,800 8,770,800 9,477,000 8,182,300 6,729,000 14.64%
-
Net Worth 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 29.58%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 819,875 - 277,754 - - - 199,742 155.26%
Div Payout % 77.27% - 10.10% - - - 31.16% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 29.58%
NOSH 5,465,834 5,459,435 5,456,871 5,453,883 5,448,979 5,448,019 4,438,732 14.81%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 11.43% 7.45% 31.80% -0.88% -3.52% -2.48% 8.71% -
ROE 3.24% 2.05% 7.86% -0.25% -1.12% -0.62% 2.89% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 170.78 168.35 158.12 159.42 168.00 146.55 166.07 1.87%
EPS 19.42 12.32 50.42 -1.36 -6.21 -3.29 11.60 40.77%
DPS 15.00 0.00 5.09 0.00 0.00 0.00 4.50 122.33%
NAPS 6.00 6.00 6.413 5.453 5.531 5.322 5.00 12.86%
Adjusted Per Share Value based on latest NOSH - 5,453,883
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 160.59 158.11 148.43 149.57 157.48 137.35 126.81 16.96%
EPS 18.25 11.57 47.33 -1.27 -5.82 -3.08 11.03 39.67%
DPS 14.10 0.00 4.78 0.00 0.00 0.00 3.44 155.02%
NAPS 5.6417 5.6351 6.0202 5.1162 5.1847 4.9879 3.818 29.57%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 6.84 6.67 6.28 5.65 5.25 7.11 6.30 -
P/RPS 4.01 3.96 3.97 3.54 3.12 4.85 3.79 3.81%
P/EPS 35.24 54.16 12.46 -415.85 -84.49 -216.16 43.62 -13.20%
EY 2.84 1.85 8.03 -0.24 -1.18 -0.46 2.29 15.35%
DY 2.19 0.00 0.81 0.00 0.00 0.00 0.71 111.17%
P/NAPS 1.14 1.11 0.98 1.04 0.95 1.34 1.26 -6.42%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 -
Price 6.95 6.75 6.51 6.23 5.86 6.52 6.03 -
P/RPS 4.07 4.01 4.12 3.91 3.49 4.45 3.63 7.88%
P/EPS 35.80 54.81 12.91 -458.54 -94.30 -198.22 41.75 -9.70%
EY 2.79 1.82 7.74 -0.22 -1.06 -0.50 2.40 10.50%
DY 2.16 0.00 0.78 0.00 0.00 0.00 0.75 101.77%
P/NAPS 1.16 1.13 1.02 1.14 1.06 1.23 1.21 -2.76%

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