[TENAGA] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Announcement Date
14-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -14.91%
YoY- -7.96%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 29,658,400 24,755,300 24,016,266 24,029,600 24,833,200 23,320,400 22,925,866 18.67%
PBT -3,090,800 3,025,200 4,400,533 5,721,600 6,576,000 4,765,900 5,915,200 -
Tax -672,000 -424,800 -558,266 -549,400 -508,400 -698,300 -678,133 -0.60%
NP -3,762,800 2,600,400 3,842,266 5,172,200 6,067,600 4,067,600 5,237,066 -
-
NP to SH -3,776,400 2,594,000 3,835,866 5,156,200 6,059,600 4,061,100 5,190,266 -
-
Tax Rate - 14.04% 12.69% 9.60% 7.73% 14.65% 11.46% -
Total Cost 33,421,200 22,154,900 20,174,000 18,857,400 18,765,600 19,252,800 17,688,800 52.65%
-
Net Worth 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 23,702,585 23,865,908 2.11%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - 866,544 577,690 866,442 - 1,553,075 1,136,471 -
Div Payout % - 33.41% 15.06% 16.80% - 38.24% 21.90% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 23,702,585 23,865,908 2.11%
NOSH 4,334,710 4,332,720 4,332,680 4,332,213 4,331,998 4,278,445 4,261,769 1.13%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -12.69% 10.50% 16.00% 21.52% 24.43% 17.44% 22.84% -
ROE -15.33% 10.11% 14.73% 19.71% 23.71% 17.13% 21.75% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 684.21 571.36 554.31 554.67 573.25 545.07 537.94 17.34%
EPS -87.12 59.87 88.53 119.02 139.88 94.92 121.79 -
DPS 0.00 20.00 13.33 20.00 0.00 36.30 26.67 -
NAPS 5.682 5.919 6.01 6.04 5.90 5.54 5.60 0.97%
Adjusted Per Share Value based on latest NOSH - 4,332,518
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 510.21 425.86 413.15 413.38 427.20 401.18 394.39 18.67%
EPS -64.97 44.62 65.99 88.70 104.24 69.86 89.29 -
DPS 0.00 14.91 9.94 14.91 0.00 26.72 19.55 -
NAPS 4.2371 4.4118 4.4796 4.5014 4.3969 4.0776 4.1056 2.11%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 3.78 5.06 4.51 5.79 9.25 9.95 11.70 -
P/RPS 0.55 0.89 0.81 1.04 1.61 1.83 2.17 -59.84%
P/EPS -4.34 8.45 5.09 4.86 6.61 10.48 9.61 -
EY -23.05 11.83 19.63 20.56 15.12 9.54 10.41 -
DY 0.00 3.95 2.96 3.45 0.00 3.65 2.28 -
P/NAPS 0.67 0.85 0.75 0.96 1.57 1.80 2.09 -53.06%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 19/01/09 16/10/08 24/07/08 14/04/08 15/01/08 25/10/07 13/07/07 -
Price 3.87 4.22 5.15 4.48 6.37 9.45 11.60 -
P/RPS 0.57 0.74 0.93 0.81 1.11 1.73 2.16 -58.75%
P/EPS -4.44 7.05 5.82 3.76 4.55 9.96 9.52 -
EY -22.51 14.19 17.19 26.57 21.96 10.04 10.50 -
DY 0.00 4.74 2.59 4.46 0.00 3.84 2.30 -
P/NAPS 0.68 0.71 0.86 0.74 1.08 1.71 2.07 -52.29%

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