[TENAGA] QoQ Quarter Result on 31-Aug-2007 [#4]

Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -84.57%
YoY- -77.13%
Quarter Report
View:
Show?
Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 5,997,400 5,972,500 6,208,300 6,126,000 5,910,700 5,682,000 5,601,700 4.65%
PBT 439,600 1,216,800 1,644,000 329,500 1,447,700 1,651,100 1,337,600 -52.34%
Tax -144,000 -147,600 -127,100 -189,700 -342,500 -76,300 -89,800 36.96%
NP 295,600 1,069,200 1,516,900 139,800 1,105,200 1,574,800 1,247,800 -61.68%
-
NP to SH 298,800 1,063,200 1,514,900 168,400 1,091,700 1,554,800 1,246,200 -61.37%
-
Tax Rate 32.76% 12.13% 7.73% 57.57% 23.66% 4.62% 6.71% -
Total Cost 5,701,800 4,903,300 4,691,400 5,986,200 4,805,500 4,107,200 4,353,900 19.67%
-
Net Worth 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 23,086,424 21,341,906 14.12%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - 433,251 - 705,634 431,672 428,319 - -
Div Payout % - 40.75% - 419.02% 39.54% 27.55% - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 26,025,913 26,168,409 25,558,792 23,982,929 24,173,664 23,086,424 21,341,906 14.12%
NOSH 4,330,434 4,332,518 4,331,998 4,329,048 4,316,725 4,283,195 4,184,687 2.30%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.93% 17.90% 24.43% 2.28% 18.70% 27.72% 22.28% -
ROE 1.15% 4.06% 5.93% 0.70% 4.52% 6.73% 5.84% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 138.49 137.85 143.31 141.51 136.93 132.66 133.86 2.29%
EPS 6.90 24.54 34.97 3.89 25.29 36.30 29.78 -62.24%
DPS 0.00 10.00 0.00 16.30 10.00 10.00 0.00 -
NAPS 6.01 6.04 5.90 5.54 5.60 5.39 5.10 11.55%
Adjusted Per Share Value based on latest NOSH - 4,329,048
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 103.17 102.74 106.80 105.39 101.68 97.75 96.37 4.64%
EPS 5.14 18.29 26.06 2.90 18.78 26.75 21.44 -61.37%
DPS 0.00 7.45 0.00 12.14 7.43 7.37 0.00 -
NAPS 4.4772 4.5017 4.3969 4.1258 4.1586 3.9716 3.6714 14.12%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 4.51 5.79 9.25 9.95 11.70 12.00 11.00 -
P/RPS 3.26 4.20 6.45 7.03 8.54 9.05 8.22 -45.98%
P/EPS 65.36 23.59 26.45 255.78 46.26 33.06 36.94 46.23%
EY 1.53 4.24 3.78 0.39 2.16 3.02 2.71 -31.66%
DY 0.00 1.73 0.00 1.64 0.85 0.83 0.00 -
P/NAPS 0.75 0.96 1.57 1.80 2.09 2.23 2.16 -50.56%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 24/07/08 14/04/08 15/01/08 25/10/07 13/07/07 16/04/07 25/01/07 -
Price 5.15 4.48 6.37 9.45 11.60 12.20 12.20 -
P/RPS 3.72 3.25 4.44 6.68 8.47 9.20 9.11 -44.92%
P/EPS 74.64 18.26 18.22 242.93 45.87 33.61 40.97 49.11%
EY 1.34 5.48 5.49 0.41 2.18 2.98 2.44 -32.91%
DY 0.00 2.23 0.00 1.72 0.86 0.82 0.00 -
P/NAPS 0.86 0.74 1.08 1.71 2.07 2.26 2.39 -49.37%

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