[TENAGA] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -56.02%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 16,975,600 16,457,800 16,168,666 15,986,400 16,223,600 15,375,100 15,042,400 8.38%
PBT 547,200 1,648,500 1,578,800 1,784,200 3,192,800 1,476,800 1,725,200 -53.45%
Tax -652,800 -586,600 -614,266 -617,400 -540,000 -76,000 -106,933 233.65%
NP -105,600 1,061,900 964,533 1,166,800 2,652,800 1,400,800 1,618,266 -
-
NP to SH -105,600 1,061,900 964,533 1,166,800 2,652,800 1,400,800 1,618,266 -
-
Tax Rate 119.30% 35.58% 38.91% 34.60% 16.91% 5.15% 6.20% -
Total Cost 17,081,200 15,395,900 15,204,133 14,819,600 13,570,800 13,974,300 13,424,133 17.40%
-
Net Worth 15,032,470 13,971,254 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 -9.91%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 373,396 - 186,581 - - - -
Div Payout % - 35.16% - 15.99% - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 15,032,470 13,971,254 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 -9.91%
NOSH 3,105,882 3,111,638 3,112,021 3,109,691 3,113,615 3,105,986 3,112,051 -0.13%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin -0.62% 6.45% 5.97% 7.30% 16.35% 9.11% 10.76% -
ROE -0.70% 7.60% 7.75% 9.38% 17.82% 7.91% 9.20% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 546.56 528.91 519.56 514.08 521.05 495.01 483.36 8.52%
EPS -3.40 34.12 31.00 37.50 85.20 45.10 52.00 -
DPS 0.00 12.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 4.84 4.49 4.00 4.00 4.78 5.70 5.65 -9.79%
Adjusted Per Share Value based on latest NOSH - 3,050,000
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 292.03 283.12 278.15 275.01 279.09 264.50 258.77 8.38%
EPS -1.82 18.27 16.59 20.07 45.64 24.10 27.84 -
DPS 0.00 6.42 0.00 3.21 0.00 0.00 0.00 -
NAPS 2.586 2.4035 2.1414 2.1398 2.5603 3.0456 3.0248 -9.91%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 9.05 9.00 8.90 9.40 8.80 9.85 10.00 -
P/RPS 1.66 1.70 1.71 1.83 1.69 1.99 2.07 -13.67%
P/EPS -266.18 26.37 28.72 25.05 10.33 21.84 19.23 -
EY -0.38 3.79 3.48 3.99 9.68 4.58 5.20 -
DY 0.00 1.33 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.23 2.35 1.84 1.73 1.77 3.72%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 -
Price 9.50 9.25 8.85 8.85 9.60 8.95 9.80 -
P/RPS 1.74 1.75 1.70 1.72 1.84 1.81 2.03 -9.75%
P/EPS -279.41 27.10 28.55 23.59 11.27 19.84 18.85 -
EY -0.36 3.69 3.50 4.24 8.88 5.04 5.31 -
DY 0.00 1.30 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 1.96 2.06 2.21 2.21 2.01 1.57 1.73 8.66%

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