[TENAGA] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -25.61%
YoY- -26.09%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 28,642,400 29,658,400 24,755,300 24,016,266 24,029,600 24,833,200 23,320,400 14.70%
PBT 85,400 -3,090,800 3,025,200 4,400,533 5,721,600 6,576,000 4,765,900 -93.16%
Tax -657,800 -672,000 -424,800 -558,266 -549,400 -508,400 -698,300 -3.90%
NP -572,400 -3,762,800 2,600,400 3,842,266 5,172,200 6,067,600 4,067,600 -
-
NP to SH -539,000 -3,776,400 2,594,000 3,835,866 5,156,200 6,059,600 4,061,100 -
-
Tax Rate 770.26% - 14.04% 12.69% 9.60% 7.73% 14.65% -
Total Cost 29,214,800 33,421,200 22,154,900 20,174,000 18,857,400 18,765,600 19,252,800 32.08%
-
Net Worth 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 23,702,585 3.44%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 407,282 - 866,544 577,690 866,442 - 1,553,075 -59.06%
Div Payout % 0.00% - 33.41% 15.06% 16.80% - 38.24% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 25,558,792 23,702,585 3.44%
NOSH 4,332,797 4,334,710 4,332,720 4,332,680 4,332,213 4,331,998 4,278,445 0.84%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -2.00% -12.69% 10.50% 16.00% 21.52% 24.43% 17.44% -
ROE -2.16% -15.33% 10.11% 14.73% 19.71% 23.71% 17.13% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 661.06 684.21 571.36 554.31 554.67 573.25 545.07 13.73%
EPS -12.44 -87.12 59.87 88.53 119.02 139.88 94.92 -
DPS 9.40 0.00 20.00 13.33 20.00 0.00 36.30 -59.40%
NAPS 5.755 5.682 5.919 6.01 6.04 5.90 5.54 2.57%
Adjusted Per Share Value based on latest NOSH - 4,330,434
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 492.73 510.21 425.86 413.15 413.38 427.20 401.18 14.70%
EPS -9.27 -64.97 44.62 65.99 88.70 104.24 69.86 -
DPS 7.01 0.00 14.91 9.94 14.91 0.00 26.72 -59.05%
NAPS 4.2896 4.2371 4.4118 4.4796 4.5014 4.3969 4.0776 3.43%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 4.13 3.78 5.06 4.51 5.79 9.25 9.95 -
P/RPS 0.62 0.55 0.89 0.81 1.04 1.61 1.83 -51.43%
P/EPS -33.20 -4.34 8.45 5.09 4.86 6.61 10.48 -
EY -3.01 -23.05 11.83 19.63 20.56 15.12 9.54 -
DY 2.28 0.00 3.95 2.96 3.45 0.00 3.65 -26.94%
P/NAPS 0.72 0.67 0.85 0.75 0.96 1.57 1.80 -45.74%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 15/04/09 19/01/09 16/10/08 24/07/08 14/04/08 15/01/08 25/10/07 -
Price 4.16 3.87 4.22 5.15 4.48 6.37 9.45 -
P/RPS 0.63 0.57 0.74 0.93 0.81 1.11 1.73 -49.03%
P/EPS -33.44 -4.44 7.05 5.82 3.76 4.55 9.96 -
EY -2.99 -22.51 14.19 17.19 26.57 21.96 10.04 -
DY 2.26 0.00 4.74 2.59 4.46 0.00 3.84 -29.79%
P/NAPS 0.72 0.68 0.71 0.86 0.74 1.08 1.71 -43.85%

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