[TENAGA] YoY Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -245.58%
YoY- -162.32%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 34,777,600 30,924,800 29,353,200 29,658,400 24,833,200 22,406,800 19,645,600 9.98%
PBT -53,600 4,009,600 3,892,400 -3,090,800 6,576,000 5,350,400 2,990,400 -
Tax -252,000 -1,135,600 -1,102,400 -672,000 -508,400 -359,200 -572,400 -12.77%
NP -305,600 2,874,000 2,790,000 -3,762,800 6,067,600 4,991,200 2,418,000 -
-
NP to SH -296,400 2,866,000 2,825,200 -3,776,400 6,059,600 4,984,800 2,382,400 -
-
Tax Rate - 28.32% 28.32% - 7.73% 6.71% 19.14% -
Total Cost 35,083,200 28,050,800 26,563,200 33,421,200 18,765,600 17,415,600 17,227,600 12.57%
-
Net Worth 29,740,027 26,113,554 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 10.71%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 29,740,027 26,113,554 26,386,463 24,629,826 25,558,792 21,341,906 16,140,920 10.71%
NOSH 5,453,883 4,352,259 4,338,451 4,334,710 4,331,998 4,184,687 3,228,184 9.12%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin -0.88% 9.29% 9.50% -12.69% 24.43% 22.28% 12.31% -
ROE -1.00% 10.98% 10.71% -15.33% 23.71% 23.36% 14.76% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 637.67 710.55 676.58 684.21 573.25 535.45 608.57 0.78%
EPS -5.44 52.64 65.12 -87.12 139.88 119.12 59.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.453 6.00 6.082 5.682 5.90 5.10 5.00 1.45%
Adjusted Per Share Value based on latest NOSH - 4,334,710
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 599.93 533.47 506.36 511.62 428.39 386.53 338.90 9.98%
EPS -5.11 49.44 48.74 -65.14 104.53 85.99 41.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1303 4.5047 4.5518 4.2488 4.409 3.6816 2.7844 10.71%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 5.65 5.44 5.39 3.78 9.25 11.00 9.80 -
P/RPS 0.89 0.77 0.80 0.55 1.61 2.05 1.61 -9.40%
P/EPS -103.96 8.26 8.28 -4.34 6.61 9.23 13.28 -
EY -0.96 12.10 12.08 -23.05 15.12 10.83 7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.89 0.67 1.57 2.16 1.96 -10.01%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 17/01/12 19/01/11 20/01/10 19/01/09 15/01/08 25/01/07 25/01/06 -
Price 6.23 6.49 5.22 3.87 6.37 12.20 10.50 -
P/RPS 0.98 0.91 0.77 0.57 1.11 2.28 1.73 -9.03%
P/EPS -114.63 9.86 8.02 -4.44 4.55 10.24 14.23 -
EY -0.87 10.15 12.48 -22.51 21.96 9.76 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 0.86 0.68 1.08 2.39 2.10 -9.67%

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