[TENAGA] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -95.82%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 24,833,200 22,406,800 19,645,600 18,179,200 16,975,600 16,223,600 15,239,200 8.47%
PBT 6,576,000 5,350,400 2,990,400 866,000 547,200 3,192,800 3,152,400 13.03%
Tax -508,400 -359,200 -572,400 -832,000 -652,800 -540,000 -116,400 27.83%
NP 6,067,600 4,991,200 2,418,000 34,000 -105,600 2,652,800 3,036,000 12.22%
-
NP to SH 6,059,600 4,984,800 2,382,400 34,000 -105,600 2,652,800 3,036,000 12.20%
-
Tax Rate 7.73% 6.71% 19.14% 96.07% 119.30% 16.91% 3.69% -
Total Cost 18,765,600 17,415,600 17,227,600 18,145,200 17,081,200 13,570,800 12,203,200 7.43%
-
Net Worth 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 17,295,245 6.72%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 25,558,792 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 17,295,245 6.72%
NOSH 4,331,998 4,184,687 3,228,184 3,148,148 3,105,882 3,113,615 3,110,655 5.67%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 24.43% 22.28% 12.31% 0.19% -0.62% 16.35% 19.92% -
ROE 23.71% 23.36% 14.76% 0.23% -0.70% 17.82% 17.55% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 573.25 535.45 608.57 577.46 546.56 521.05 489.90 2.65%
EPS 139.88 119.12 59.04 1.08 -3.40 85.20 97.60 6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.90 5.10 5.00 4.64 4.84 4.78 5.56 0.99%
Adjusted Per Share Value based on latest NOSH - 3,148,148
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 427.20 385.46 337.96 312.74 292.03 279.09 262.16 8.47%
EPS 104.24 85.75 40.98 0.58 -1.82 45.64 52.23 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3969 3.6714 2.7767 2.5129 2.586 2.5603 2.9753 6.72%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 - -
Price 9.25 11.00 9.80 11.30 9.05 8.80 0.00 -
P/RPS 1.61 2.05 1.61 1.96 1.66 1.69 0.00 -
P/EPS 6.61 9.23 13.28 1,046.30 -266.18 10.33 0.00 -
EY 15.12 10.83 7.53 0.10 -0.38 9.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.16 1.96 2.44 1.87 1.84 0.00 -
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 15/01/08 25/01/07 25/01/06 26/01/05 27/01/04 28/01/03 31/01/02 -
Price 6.37 12.20 10.50 10.80 9.50 9.60 0.00 -
P/RPS 1.11 2.28 1.73 1.87 1.74 1.84 0.00 -
P/EPS 4.55 10.24 14.23 1,000.00 -279.41 11.27 0.00 -
EY 21.96 9.76 7.03 0.10 -0.36 8.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.39 2.10 2.33 1.96 2.01 0.00 -

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