[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2008 [#4]

Announcement Date
16-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -32.38%
YoY- -36.13%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 28,430,666 28,642,400 29,658,400 24,755,300 24,016,266 24,029,600 24,833,200 9.42%
PBT 1,710,666 85,400 -3,090,800 3,025,200 4,400,533 5,721,600 6,576,000 -59.21%
Tax -751,200 -657,800 -672,000 -424,800 -558,266 -549,400 -508,400 29.69%
NP 959,466 -572,400 -3,762,800 2,600,400 3,842,266 5,172,200 6,067,600 -70.72%
-
NP to SH 1,004,800 -539,000 -3,776,400 2,594,000 3,835,866 5,156,200 6,059,600 -69.78%
-
Tax Rate 43.91% 770.26% - 14.04% 12.69% 9.60% 7.73% -
Total Cost 27,471,200 29,214,800 33,421,200 22,154,900 20,174,000 18,857,400 18,765,600 28.89%
-
Net Worth 25,853,810 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 0.76%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 271,567 407,282 - 866,544 577,690 866,442 - -
Div Payout % 27.03% 0.00% - 33.41% 15.06% 16.80% - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 25,853,810 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 0.76%
NOSH 4,333,525 4,332,797 4,334,710 4,332,720 4,332,680 4,332,213 4,331,998 0.02%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 3.37% -2.00% -12.69% 10.50% 16.00% 21.52% 24.43% -
ROE 3.89% -2.16% -15.33% 10.11% 14.73% 19.71% 23.71% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 656.06 661.06 684.21 571.36 554.31 554.67 573.25 9.40%
EPS 23.19 -12.44 -87.12 59.87 88.53 119.02 139.88 -69.78%
DPS 6.27 9.40 0.00 20.00 13.33 20.00 0.00 -
NAPS 5.966 5.755 5.682 5.919 6.01 6.04 5.90 0.74%
Adjusted Per Share Value based on latest NOSH - 4,332,312
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 490.44 494.10 511.62 427.04 414.29 414.52 428.39 9.42%
EPS 17.33 -9.30 -65.14 44.75 66.17 88.95 104.53 -69.78%
DPS 4.68 7.03 0.00 14.95 9.97 14.95 0.00 -
NAPS 4.4599 4.3015 4.2488 4.424 4.4919 4.5139 4.409 0.76%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 5.22 4.13 3.78 5.06 4.51 5.79 9.25 -
P/RPS 0.80 0.62 0.55 0.89 0.81 1.04 1.61 -37.23%
P/EPS 22.51 -33.20 -4.34 8.45 5.09 4.86 6.61 126.18%
EY 4.44 -3.01 -23.05 11.83 19.63 20.56 15.12 -55.78%
DY 1.20 2.28 0.00 3.95 2.96 3.45 0.00 -
P/NAPS 0.87 0.72 0.67 0.85 0.75 0.96 1.57 -32.51%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 22/07/09 15/04/09 19/01/09 16/10/08 24/07/08 14/04/08 15/01/08 -
Price 5.38 4.16 3.87 4.22 5.15 4.48 6.37 -
P/RPS 0.82 0.63 0.57 0.74 0.93 0.81 1.11 -18.26%
P/EPS 23.20 -33.44 -4.44 7.05 5.82 3.76 4.55 195.95%
EY 4.31 -2.99 -22.51 14.19 17.19 26.57 21.96 -66.19%
DY 1.16 2.26 0.00 4.74 2.59 4.46 0.00 -
P/NAPS 0.90 0.72 0.68 0.71 0.86 0.74 1.08 -11.43%

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