[TENAGA] QoQ Quarter Result on 31-May-2006 [#3]

Announcement Date
14-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -1.03%
YoY- -30.97%
Quarter Report
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 5,682,000 5,601,700 5,620,300 5,021,100 4,831,400 4,911,400 4,956,100 9.56%
PBT 1,651,100 1,337,600 795,800 670,800 542,600 747,600 396,900 159.33%
Tax -76,300 -89,800 -50,200 -258,100 -143,700 -143,100 8,400 -
NP 1,574,800 1,247,800 745,600 412,700 398,900 604,500 405,300 147.76%
-
NP to SH 1,554,800 1,246,200 736,400 395,400 399,500 595,600 403,600 146.35%
-
Tax Rate 4.62% 6.71% 6.31% 38.48% 26.48% 19.14% -2.12% -
Total Cost 4,107,200 4,353,900 4,874,700 4,608,400 4,432,500 4,306,900 4,550,800 -6.62%
-
Net Worth 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 48.15%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 428,319 - 489,031 - - - 519,326 -12.08%
Div Payout % 27.55% - 66.41% - - - 128.67% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 48.15%
NOSH 4,283,195 4,184,687 4,075,262 4,042,944 3,232,200 3,228,184 3,205,718 21.37%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 27.72% 22.28% 13.27% 8.22% 8.26% 12.31% 8.18% -
ROE 6.73% 5.84% 3.84% 2.26% 2.47% 3.69% 3.15% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 132.66 133.86 137.91 124.19 149.48 152.14 154.60 -9.72%
EPS 36.30 29.78 18.07 9.78 9.88 14.76 10.05 135.96%
DPS 10.00 0.00 12.00 0.00 0.00 0.00 16.20 -27.56%
NAPS 5.39 5.10 4.70 4.32 5.00 5.00 4.00 22.06%
Adjusted Per Share Value based on latest NOSH - 4,042,944
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 97.75 96.37 96.69 86.38 83.11 84.49 85.26 9.56%
EPS 26.75 21.44 12.67 6.80 6.87 10.25 6.94 146.44%
DPS 7.37 0.00 8.41 0.00 0.00 0.00 8.93 -12.04%
NAPS 3.9716 3.6714 3.295 3.0046 2.7802 2.7767 2.2059 48.15%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 12.00 11.00 9.15 9.10 8.85 9.80 11.00 -
P/RPS 9.05 8.22 6.63 7.33 5.92 6.44 7.12 17.39%
P/EPS 33.06 36.94 50.64 93.05 71.60 53.12 87.37 -47.77%
EY 3.02 2.71 1.97 1.07 1.40 1.88 1.14 91.79%
DY 0.83 0.00 1.31 0.00 0.00 0.00 1.47 -31.75%
P/NAPS 2.23 2.16 1.95 2.11 1.77 1.96 2.75 -13.07%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 16/04/07 25/01/07 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 -
Price 12.20 12.20 9.85 9.20 8.65 10.50 10.30 -
P/RPS 9.20 9.11 7.14 7.41 5.79 6.90 6.66 24.10%
P/EPS 33.61 40.97 54.51 94.07 69.98 56.91 81.81 -44.82%
EY 2.98 2.44 1.83 1.06 1.43 1.76 1.22 81.66%
DY 0.82 0.00 1.22 0.00 0.00 0.00 1.57 -35.22%
P/NAPS 2.26 2.39 2.10 2.13 1.73 2.10 2.58 -8.47%

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