[TENAGA] QoQ Quarter Result on 31-Aug-2008 [#4]

Announcement Date
16-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -194.68%
YoY- -267.99%
Quarter Report
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 7,001,800 6,906,600 7,414,600 6,743,100 5,997,400 5,972,500 6,208,300 8.34%
PBT 1,240,300 815,400 -772,700 -275,200 439,600 1,216,800 1,644,000 -17.11%
Tax -234,500 -160,900 -168,000 -6,100 -144,000 -147,600 -127,100 50.37%
NP 1,005,800 654,500 -940,700 -281,300 295,600 1,069,200 1,516,900 -23.94%
-
NP to SH 1,023,100 674,600 -944,100 -282,900 298,800 1,063,200 1,514,900 -23.00%
-
Tax Rate 18.91% 19.73% - - 32.76% 12.13% 7.73% -
Total Cost 5,996,000 6,252,100 8,355,300 7,024,400 5,701,800 4,903,300 4,691,400 17.75%
-
Net Worth 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 0.79%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - 203,767 - 433,231 - 433,251 - -
Div Payout % - 30.21% - 0.00% - 40.75% - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 26,168,409 25,558,792 0.79%
NOSH 4,335,169 4,335,475 4,334,710 4,332,312 4,330,434 4,332,518 4,331,998 0.04%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 14.36% 9.48% -12.69% -4.17% 4.93% 17.90% 24.43% -
ROE 3.96% 2.70% -3.83% -1.10% 1.15% 4.06% 5.93% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 161.51 159.30 171.05 155.65 138.49 137.85 143.31 8.28%
EPS 23.60 15.56 -21.78 -6.53 6.90 24.54 34.97 -23.04%
DPS 0.00 4.70 0.00 10.00 0.00 10.00 0.00 -
NAPS 5.966 5.755 5.682 5.92 6.01 6.04 5.90 0.74%
Adjusted Per Share Value based on latest NOSH - 4,332,312
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 120.78 119.14 127.91 116.32 103.46 103.03 107.10 8.33%
EPS 17.65 11.64 -16.29 -4.88 5.15 18.34 26.13 -22.99%
DPS 0.00 3.52 0.00 7.47 0.00 7.47 0.00 -
NAPS 4.4616 4.3041 4.2488 4.4243 4.4896 4.5142 4.409 0.79%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 5.22 4.13 3.78 5.06 4.51 5.79 9.25 -
P/RPS 3.23 2.59 2.21 3.25 3.26 4.20 6.45 -36.91%
P/EPS 22.12 26.54 -17.36 -77.49 65.36 23.59 26.45 -11.22%
EY 4.52 3.77 -5.76 -1.29 1.53 4.24 3.78 12.64%
DY 0.00 1.14 0.00 1.98 0.00 1.73 0.00 -
P/NAPS 0.87 0.72 0.67 0.85 0.75 0.96 1.57 -32.51%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 22/07/09 15/04/09 19/01/09 16/10/08 24/07/08 14/04/08 15/01/08 -
Price 5.38 4.16 3.87 4.22 5.15 4.48 6.37 -
P/RPS 3.33 2.61 2.26 2.71 3.72 3.25 4.44 -17.43%
P/EPS 22.80 26.74 -17.77 -64.62 74.64 18.26 18.22 16.10%
EY 4.39 3.74 -5.63 -1.55 1.34 5.48 5.49 -13.83%
DY 0.00 1.13 0.00 2.37 0.00 2.23 0.00 -
P/NAPS 0.90 0.72 0.68 0.71 0.86 0.74 1.08 -11.43%

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