[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -245.58%
YoY- -162.32%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 28,785,600 28,430,666 28,642,400 29,658,400 24,755,300 24,016,266 24,029,600 12.75%
PBT 1,543,100 1,710,666 85,400 -3,090,800 3,025,200 4,400,533 5,721,600 -58.15%
Tax -690,100 -751,200 -657,800 -672,000 -424,800 -558,266 -549,400 16.36%
NP 853,000 959,466 -572,400 -3,762,800 2,600,400 3,842,266 5,172,200 -69.82%
-
NP to SH 917,900 1,004,800 -539,000 -3,776,400 2,594,000 3,835,866 5,156,200 -68.25%
-
Tax Rate 44.72% 43.91% 770.26% - 14.04% 12.69% 9.60% -
Total Cost 27,932,600 27,471,200 29,214,800 33,421,200 22,154,900 20,174,000 18,857,400 29.85%
-
Net Worth 25,985,496 25,853,810 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 -0.46%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 770,117 271,567 407,282 - 866,544 577,690 866,442 -7.53%
Div Payout % 83.90% 27.03% 0.00% - 33.41% 15.06% 16.80% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 25,985,496 25,853,810 24,935,250 24,629,826 25,645,376 26,039,412 26,166,567 -0.46%
NOSH 4,333,805 4,333,525 4,332,797 4,334,710 4,332,720 4,332,680 4,332,213 0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 2.96% 3.37% -2.00% -12.69% 10.50% 16.00% 21.52% -
ROE 3.53% 3.89% -2.16% -15.33% 10.11% 14.73% 19.71% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 664.21 656.06 661.06 684.21 571.36 554.31 554.67 12.72%
EPS 21.18 23.19 -12.44 -87.12 59.87 88.53 119.02 -68.26%
DPS 17.77 6.27 9.40 0.00 20.00 13.33 20.00 -7.55%
NAPS 5.996 5.966 5.755 5.682 5.919 6.01 6.04 -0.48%
Adjusted Per Share Value based on latest NOSH - 4,334,710
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 495.20 489.09 492.73 510.21 425.86 413.15 413.38 12.75%
EPS 15.79 17.29 -9.27 -64.97 44.62 65.99 88.70 -68.25%
DPS 13.25 4.67 7.01 0.00 14.91 9.94 14.91 -7.54%
NAPS 4.4703 4.4476 4.2896 4.2371 4.4118 4.4796 4.5014 -0.45%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 5.13 5.22 4.13 3.78 5.06 4.51 5.79 -
P/RPS 0.77 0.80 0.62 0.55 0.89 0.81 1.04 -18.11%
P/EPS 24.22 22.51 -33.20 -4.34 8.45 5.09 4.86 190.90%
EY 4.13 4.44 -3.01 -23.05 11.83 19.63 20.56 -65.60%
DY 3.46 1.20 2.28 0.00 3.95 2.96 3.45 0.19%
P/NAPS 0.86 0.87 0.72 0.67 0.85 0.75 0.96 -7.05%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 22/07/09 15/04/09 19/01/09 16/10/08 24/07/08 14/04/08 -
Price 5.43 5.38 4.16 3.87 4.22 5.15 4.48 -
P/RPS 0.82 0.82 0.63 0.57 0.74 0.93 0.81 0.81%
P/EPS 25.64 23.20 -33.44 -4.44 7.05 5.82 3.76 258.34%
EY 3.90 4.31 -2.99 -22.51 14.19 17.19 26.57 -72.07%
DY 3.27 1.16 2.26 0.00 4.74 2.59 4.46 -18.64%
P/NAPS 0.91 0.90 0.72 0.68 0.71 0.86 0.74 14.73%

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