[TENAGA] QoQ Quarter Result on 31-May-2011 [#3]

Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -127.95%
YoY- -116.19%
Quarter Report
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 8,628,200 8,694,400 9,154,500 7,984,200 7,371,300 7,731,200 8,070,200 4.56%
PBT 3,497,800 -13,400 -497,200 -248,900 736,300 1,002,400 700,700 192.37%
Tax -754,400 -63,000 174,700 50,800 -94,000 -283,900 -144,900 200.69%
NP 2,743,400 -76,400 -322,500 -198,100 642,300 718,500 555,800 190.18%
-
NP to SH 2,751,200 -74,100 -338,600 -179,200 641,100 716,500 555,200 190.94%
-
Tax Rate 21.57% - - - 12.77% 28.32% 20.68% -
Total Cost 5,884,800 8,770,800 9,477,000 8,182,300 6,729,000 7,012,700 7,514,400 -15.05%
-
Net Worth 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 26,067,115 21.71%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 277,754 - - - 199,742 - 868,903 -53.28%
Div Payout % 10.10% - - - 31.16% - 156.50% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 34,994,917 29,740,027 30,138,307 28,994,361 22,193,662 26,113,554 26,067,115 21.71%
NOSH 5,456,871 5,453,883 5,448,979 5,448,019 4,438,732 4,352,259 4,344,519 16.42%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 31.80% -0.88% -3.52% -2.48% 8.71% 9.29% 6.89% -
ROE 7.86% -0.25% -1.12% -0.62% 2.89% 2.74% 2.13% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 158.12 159.42 168.00 146.55 166.07 177.64 185.76 -10.19%
EPS 50.42 -1.36 -6.21 -3.29 11.60 13.16 10.22 190.08%
DPS 5.09 0.00 0.00 0.00 4.50 0.00 20.00 -59.87%
NAPS 6.413 5.453 5.531 5.322 5.00 6.00 6.00 4.54%
Adjusted Per Share Value based on latest NOSH - 5,448,019
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 148.43 149.57 157.48 137.35 126.81 133.00 138.83 4.56%
EPS 47.33 -1.27 -5.82 -3.08 11.03 12.33 9.55 190.96%
DPS 4.78 0.00 0.00 0.00 3.44 0.00 14.95 -53.27%
NAPS 6.0202 5.1162 5.1847 4.9879 3.818 4.4923 4.4843 21.71%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 6.28 5.65 5.25 7.11 6.30 5.44 5.67 -
P/RPS 3.97 3.54 3.12 4.85 3.79 3.06 3.05 19.23%
P/EPS 12.46 -415.85 -84.49 -216.16 43.62 33.04 44.37 -57.15%
EY 8.03 -0.24 -1.18 -0.46 2.29 3.03 2.25 133.71%
DY 0.81 0.00 0.00 0.00 0.71 0.00 3.53 -62.55%
P/NAPS 0.98 1.04 0.95 1.34 1.26 0.91 0.95 2.09%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 19/01/11 28/10/10 -
Price 6.51 6.23 5.86 6.52 6.03 6.49 5.68 -
P/RPS 4.12 3.91 3.49 4.45 3.63 3.65 3.06 21.95%
P/EPS 12.91 -458.54 -94.30 -198.22 41.75 39.42 44.45 -56.17%
EY 7.74 -0.22 -1.06 -0.50 2.40 2.54 2.25 128.05%
DY 0.78 0.00 0.00 0.00 0.75 0.00 3.52 -63.41%
P/NAPS 1.02 1.14 1.06 1.23 1.21 1.08 0.95 4.85%

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