[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2007 [#1]

Announcement Date
15-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -62.7%
YoY- 21.56%
Quarter Report
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 24,755,300 18,012,200 12,014,800 6,208,300 23,320,400 17,194,400 11,283,700 68.43%
PBT 3,025,200 3,300,400 2,860,800 1,644,000 4,765,900 4,436,400 2,988,700 0.80%
Tax -424,800 -418,700 -274,700 -127,100 -698,300 -508,600 -166,100 86.48%
NP 2,600,400 2,881,700 2,586,100 1,516,900 4,067,600 3,927,800 2,822,600 -5.29%
-
NP to SH 2,594,000 2,876,900 2,578,100 1,514,900 4,061,100 3,892,700 2,801,000 -4.96%
-
Tax Rate 14.04% 12.69% 9.60% 7.73% 14.65% 11.46% 5.56% -
Total Cost 22,154,900 15,130,500 9,428,700 4,691,400 19,252,800 13,266,600 8,461,100 89.42%
-
Net Worth 25,645,376 26,039,411 26,166,567 25,558,792 23,702,585 23,865,908 22,822,961 8.04%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 866,544 433,268 433,221 - 1,553,075 852,353 423,431 60.84%
Div Payout % 33.41% 15.06% 16.80% - 38.24% 21.90% 15.12% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 25,645,376 26,039,411 26,166,567 25,558,792 23,702,585 23,865,908 22,822,961 8.04%
NOSH 4,332,720 4,332,680 4,332,213 4,331,998 4,278,445 4,261,769 4,234,315 1.53%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 10.50% 16.00% 21.52% 24.43% 17.44% 22.84% 25.01% -
ROE 10.11% 11.05% 9.85% 5.93% 17.13% 16.31% 12.27% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 571.36 415.73 277.34 143.31 545.07 403.46 266.48 65.89%
EPS 59.87 66.40 59.51 34.97 94.92 91.34 66.15 -6.40%
DPS 20.00 10.00 10.00 0.00 36.30 20.00 10.00 58.40%
NAPS 5.919 6.01 6.04 5.90 5.54 5.60 5.39 6.41%
Adjusted Per Share Value based on latest NOSH - 4,331,998
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 427.04 310.72 207.26 107.10 402.29 296.61 194.65 68.43%
EPS 44.75 49.63 44.47 26.13 70.06 67.15 48.32 -4.96%
DPS 14.95 7.47 7.47 0.00 26.79 14.70 7.30 60.91%
NAPS 4.424 4.4919 4.5139 4.409 4.0888 4.117 3.9371 8.04%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 5.06 4.51 5.79 9.25 9.95 11.70 12.00 -
P/RPS 0.89 1.08 2.09 6.45 1.83 2.90 4.50 -65.88%
P/EPS 8.45 6.79 9.73 26.45 10.48 12.81 18.14 -39.76%
EY 11.83 14.72 10.28 3.78 9.54 7.81 5.51 66.04%
DY 3.95 2.22 1.73 0.00 3.65 1.71 0.83 181.59%
P/NAPS 0.85 0.75 0.96 1.57 1.80 2.09 2.23 -47.27%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 16/10/08 24/07/08 14/04/08 15/01/08 25/10/07 13/07/07 16/04/07 -
Price 4.22 5.15 4.48 6.37 9.45 11.60 12.20 -
P/RPS 0.74 1.24 1.62 4.44 1.73 2.88 4.58 -70.17%
P/EPS 7.05 7.76 7.53 18.22 9.96 12.70 18.44 -47.16%
EY 14.19 12.89 13.28 5.49 10.04 7.87 5.42 89.40%
DY 4.74 1.94 2.23 0.00 3.84 1.72 0.82 220.38%
P/NAPS 0.71 0.86 0.74 1.08 1.71 2.07 2.26 -53.62%

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