[TENAGA] QoQ 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- -233.72%
YoY- -162.32%
Quarter Report
View:
Show?
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 7,462,600 7,001,800 6,906,600 7,414,600 6,743,100 5,997,400 5,972,500 15.96%
PBT 260,100 1,240,300 815,400 -772,700 -275,200 439,600 1,216,800 -64.14%
Tax -126,700 -234,500 -160,900 -168,000 -6,100 -144,000 -147,600 -9.65%
NP 133,400 1,005,800 654,500 -940,700 -281,300 295,600 1,069,200 -74.93%
-
NP to SH 164,300 1,023,100 674,600 -944,100 -282,900 298,800 1,063,200 -71.10%
-
Tax Rate 48.71% 18.91% 19.73% - - 32.76% 12.13% -
Total Cost 7,329,200 5,996,000 6,252,100 8,355,300 7,024,400 5,701,800 4,903,300 30.63%
-
Net Worth 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 -0.44%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 566,596 - 203,767 - 433,231 - 433,251 19.53%
Div Payout % 344.85% - 30.21% - 0.00% - 40.75% -
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 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 -0.44%
NOSH 4,335,092 4,335,169 4,335,475 4,334,710 4,332,312 4,330,434 4,332,518 0.03%
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 1.79% 14.36% 9.48% -12.69% -4.17% 4.93% 17.90% -
ROE 0.63% 3.96% 2.70% -3.83% -1.10% 1.15% 4.06% -
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 172.14 161.51 159.30 171.05 155.65 138.49 137.85 15.91%
EPS 3.79 23.60 15.56 -21.78 -6.53 6.90 24.54 -71.11%
DPS 13.07 0.00 4.70 0.00 10.00 0.00 10.00 19.48%
NAPS 5.996 5.966 5.755 5.682 5.92 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 128.38 120.45 118.81 127.55 116.00 103.17 102.74 15.96%
EPS 2.83 17.60 11.61 -16.24 -4.87 5.14 18.29 -71.08%
DPS 9.75 0.00 3.51 0.00 7.45 0.00 7.45 19.58%
NAPS 4.4716 4.4493 4.2923 4.2371 4.4121 4.4772 4.5017 -0.44%
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 2.98 3.23 2.59 2.21 3.25 3.26 4.20 -20.39%
P/EPS 135.36 22.12 26.54 -17.36 -77.49 65.36 23.59 219.49%
EY 0.74 4.52 3.77 -5.76 -1.29 1.53 4.24 -68.67%
DY 2.55 0.00 1.14 0.00 1.98 0.00 1.73 29.42%
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 3.15 3.33 2.61 2.26 2.71 3.72 3.25 -2.05%
P/EPS 143.27 22.80 26.74 -17.77 -64.62 74.64 18.26 293.37%
EY 0.70 4.39 3.74 -5.63 -1.55 1.34 5.48 -74.54%
DY 2.41 0.00 1.13 0.00 2.37 0.00 2.23 5.29%
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