[TENAGA] YoY Quarter Result on 31-Aug-2005 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -29.54%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 6,743,100 6,126,000 5,620,300 4,956,100 4,644,000 4,331,300 4,093,300 8.66%
PBT -275,200 329,500 795,800 396,900 553,900 464,400 182,900 -
Tax -6,100 -189,700 -50,200 8,400 -107,500 -125,900 4,200 -
NP -281,300 139,800 745,600 405,300 446,400 338,500 187,100 -
-
NP to SH -282,900 168,400 736,400 403,600 446,400 338,500 187,100 -
-
Tax Rate - 57.57% 6.31% -2.12% 19.41% 27.11% -2.30% -
Total Cost 7,024,400 5,986,200 4,874,700 4,550,800 4,197,600 3,992,800 3,906,200 10.26%
-
Net Worth 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 17,774,499 6.29%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 433,231 705,634 489,031 519,326 438,876 242,574 - -
Div Payout % 0.00% 419.02% 66.41% 128.67% 98.31% 71.66% - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 17,774,499 6.29%
NOSH 4,332,312 4,329,048 4,075,262 3,205,718 3,134,831 3,109,923 3,118,333 5.62%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin -4.17% 2.28% 13.27% 8.18% 9.61% 7.82% 4.57% -
ROE -1.10% 0.70% 3.84% 3.15% 3.10% 2.72% 1.05% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 155.65 141.51 137.91 154.60 148.14 139.27 131.27 2.87%
EPS -6.53 3.89 18.07 10.05 14.24 10.88 6.00 -
DPS 10.00 16.30 12.00 16.20 14.00 7.80 0.00 -
NAPS 5.92 5.54 4.70 4.00 4.60 4.00 5.70 0.63%
Adjusted Per Share Value based on latest NOSH - 3,205,718
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 116.00 105.39 96.69 85.26 79.89 74.51 70.42 8.66%
EPS -4.87 2.90 12.67 6.94 7.68 5.82 3.22 -
DPS 7.45 12.14 8.41 8.93 7.55 4.17 0.00 -
NAPS 4.4121 4.1258 3.295 2.2059 2.4807 2.14 3.0577 6.29%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 -
Price 5.06 9.95 9.15 11.00 10.00 9.00 9.85 -
P/RPS 3.25 7.03 6.63 7.12 6.75 6.46 7.50 -12.99%
P/EPS -77.49 255.78 50.64 87.37 70.22 82.69 164.17 -
EY -1.29 0.39 1.97 1.14 1.42 1.21 0.61 -
DY 1.98 1.64 1.31 1.47 1.40 0.87 0.00 -
P/NAPS 0.85 1.80 1.95 2.75 2.17 2.25 1.73 -11.15%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 -
Price 4.22 9.45 9.85 10.30 10.70 9.25 8.95 -
P/RPS 2.71 6.68 7.14 6.66 7.22 6.64 6.82 -14.24%
P/EPS -64.62 242.93 54.51 81.81 75.14 84.98 149.17 -
EY -1.55 0.41 1.83 1.22 1.33 1.18 0.67 -
DY 2.37 1.72 1.22 1.57 1.31 0.84 0.00 -
P/NAPS 0.71 1.71 2.10 2.58 2.33 2.31 1.57 -12.37%

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