[TENAGA] QoQ Cumulative 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- -9.83%
YoY- -36.13%
Quarter Report
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 21,323,000 14,321,200 7,414,600 24,755,300 18,012,200 12,014,800 6,208,300 127.47%
PBT 1,283,000 42,700 -772,700 3,025,200 3,300,400 2,860,800 1,644,000 -15.22%
Tax -563,400 -328,900 -168,000 -424,800 -418,700 -274,700 -127,100 169.60%
NP 719,600 -286,200 -940,700 2,600,400 2,881,700 2,586,100 1,516,900 -39.14%
-
NP to SH 753,600 -269,500 -944,100 2,594,000 2,876,900 2,578,100 1,514,900 -37.19%
-
Tax Rate 43.91% 770.26% - 14.04% 12.69% 9.60% 7.73% -
Total Cost 20,603,400 14,607,400 8,355,300 22,154,900 15,130,500 9,428,700 4,691,400 167.93%
-
Net Worth 25,853,811 24,935,250 24,629,826 25,645,376 26,039,411 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 203,675 203,641 - 866,544 433,268 433,221 - -
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 25,853,811 24,935,250 24,629,826 25,645,376 26,039,411 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 2.91% -1.08% -3.83% 10.11% 11.05% 9.85% 5.93% -
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 492.05 330.53 171.05 571.36 415.73 277.34 143.31 127.42%
EPS 17.39 -6.22 -21.78 59.87 66.40 59.51 34.97 -37.20%
DPS 4.70 4.70 0.00 20.00 10.00 10.00 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 366.82 246.37 127.55 425.86 309.86 206.69 106.80 127.47%
EPS 12.96 -4.64 -16.24 44.62 49.49 44.35 26.06 -37.20%
DPS 3.50 3.50 0.00 14.91 7.45 7.45 0.00 -
NAPS 4.4476 4.2896 4.2371 4.4118 4.4796 4.5014 4.3969 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 1.06 1.25 2.21 0.89 1.08 2.09 6.45 -69.96%
P/EPS 30.02 -66.40 -17.36 8.45 6.79 9.73 26.45 8.79%
EY 3.33 -1.51 -5.76 11.83 14.72 10.28 3.78 -8.09%
DY 0.90 1.14 0.00 3.95 2.22 1.73 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 1.09 1.26 2.26 0.74 1.24 1.62 4.44 -60.75%
P/EPS 30.94 -66.88 -17.77 7.05 7.76 7.53 18.22 42.29%
EY 3.23 -1.50 -5.63 14.19 12.89 13.28 5.49 -29.76%
DY 0.87 1.13 0.00 4.74 1.94 2.23 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