[TENAGA] QoQ Cumulative 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- -136.4%
YoY- -162.32%
Quarter Report
View:
Show?
Cumulative 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 21,323,000 14,321,200 7,414,600 24,755,300 18,012,200 12,014,800 78.76%
PBT 1,543,100 1,283,000 42,700 -772,700 3,025,200 3,300,400 2,860,800 -33.66%
Tax -690,100 -563,400 -328,900 -168,000 -424,800 -418,700 -274,700 84.49%
NP 853,000 719,600 -286,200 -940,700 2,600,400 2,881,700 2,586,100 -52.16%
-
NP to SH 917,900 753,600 -269,500 -944,100 2,594,000 2,876,900 2,578,100 -49.67%
-
Tax Rate 44.72% 43.91% 770.26% - 14.04% 12.69% 9.60% -
Total Cost 27,932,600 20,603,400 14,607,400 8,355,300 22,154,900 15,130,500 9,428,700 105.86%
-
Net Worth 25,985,496 25,853,811 24,935,250 24,629,826 25,645,376 26,039,411 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 770,117 203,675 203,641 - 866,544 433,268 433,221 46.59%
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 25,853,811 24,935,250 24,629,826 25,645,376 26,039,411 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% 2.91% -1.08% -3.83% 10.11% 11.05% 9.85% -
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 664.21 492.05 330.53 171.05 571.36 415.73 277.34 78.71%
EPS 21.18 17.39 -6.22 -21.78 59.87 66.40 59.51 -49.68%
DPS 17.77 4.70 4.70 0.00 20.00 10.00 10.00 46.55%
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 495.20 366.82 246.37 127.55 425.86 309.86 206.69 78.76%
EPS 15.79 12.96 -4.64 -16.24 44.62 49.49 44.35 -49.67%
DPS 13.25 3.50 3.50 0.00 14.91 7.45 7.45 46.63%
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 1.06 1.25 2.21 0.89 1.08 2.09 -48.51%
P/EPS 24.22 30.02 -66.40 -17.36 8.45 6.79 9.73 83.36%
EY 4.13 3.33 -1.51 -5.76 11.83 14.72 10.28 -45.46%
DY 3.46 0.90 1.14 0.00 3.95 2.22 1.73 58.53%
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 1.09 1.26 2.26 0.74 1.24 1.62 -36.40%
P/EPS 25.64 30.94 -66.88 -17.77 7.05 7.76 7.53 125.82%
EY 3.90 3.23 -1.50 -5.63 14.19 12.89 13.28 -55.71%
DY 3.27 0.87 1.13 0.00 4.74 1.94 2.23 28.98%
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