[TENAGA] QoQ TTM 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- -20.66%
YoY- -34.21%
Quarter Report
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 27,061,700 26,127,600 24,921,300 24,304,200 24,217,500 23,927,000 23,320,400 10.43%
PBT 207,100 608,500 3,025,200 3,629,900 4,638,000 5,072,300 4,765,900 -87.66%
Tax -479,000 -465,700 -424,800 -608,400 -806,900 -735,600 -698,300 -22.23%
NP -271,900 142,800 2,600,400 3,021,500 3,831,100 4,336,700 4,067,600 -
-
NP to SH -253,600 135,000 2,594,000 3,045,300 3,838,200 4,329,800 4,061,100 -
-
Tax Rate 231.29% 76.53% 14.04% 16.76% 17.40% 14.50% 14.65% -
Total Cost 27,333,600 25,984,800 22,320,900 21,282,700 20,386,400 19,590,300 19,252,800 26.34%
-
Net Worth 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 2.67%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 636,998 866,483 866,483 1,138,886 1,570,559 1,565,627 1,565,627 -45.12%
Div Payout % 0.00% 641.84% 33.40% 37.40% 40.92% 36.16% 38.55% -
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 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 23,982,929 2.67%
NOSH 4,335,475 4,334,710 4,332,312 4,330,434 4,332,518 4,331,998 4,329,048 0.09%
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 -1.00% 0.55% 10.43% 12.43% 15.82% 18.12% 17.44% -
ROE -1.02% 0.55% 10.11% 11.70% 14.67% 16.94% 16.93% -
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 624.19 602.75 575.24 561.24 558.97 552.33 538.70 10.32%
EPS -5.85 3.11 59.88 70.32 88.59 99.95 93.81 -
DPS 14.70 20.00 20.00 26.30 36.30 36.30 36.17 -45.16%
NAPS 5.755 5.682 5.92 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 465.54 449.47 428.72 418.10 416.61 411.62 401.18 10.43%
EPS -4.36 2.32 44.62 52.39 66.03 74.49 69.86 -
DPS 10.96 14.91 14.91 19.59 27.02 26.93 26.93 -45.11%
NAPS 4.2923 4.2371 4.4121 4.4772 4.5017 4.3969 4.1258 2.67%
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 0.66 0.63 0.88 0.80 1.04 1.67 1.85 -49.73%
P/EPS -70.61 121.37 8.45 6.41 6.54 9.25 10.61 -
EY -1.42 0.82 11.83 15.59 15.30 10.81 9.43 -
DY 3.56 5.29 3.95 5.83 6.27 3.92 3.63 -1.29%
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 0.67 0.64 0.73 0.92 0.80 1.15 1.75 -47.30%
P/EPS -71.12 124.26 7.05 7.32 5.06 6.37 10.07 -
EY -1.41 0.80 14.19 13.65 19.77 15.69 9.93 -
DY 3.53 5.17 4.74 5.11 8.10 5.70 3.83 -5.29%
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