[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2002 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- -13.44%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 16,168,666 15,986,400 16,223,600 15,375,100 15,042,400 14,918,600 15,239,200 4.02%
PBT 1,578,800 1,784,200 3,192,800 1,476,800 1,725,200 3,239,600 3,152,400 -36.96%
Tax -614,266 -617,400 -540,000 -76,000 -106,933 -100,000 -116,400 203.41%
NP 964,533 1,166,800 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 -53.47%
-
NP to SH 964,533 1,166,800 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 -53.47%
-
Tax Rate 38.91% 34.60% 16.91% 5.15% 6.20% 3.09% 3.69% -
Total Cost 15,204,133 14,819,600 13,570,800 13,974,300 13,424,133 11,779,000 12,203,200 15.80%
-
Net Worth 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 -19.70%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - 186,581 - - - - - -
Div Payout % - 15.99% - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 -19.70%
NOSH 3,112,021 3,109,691 3,113,615 3,105,986 3,112,051 3,108,514 3,110,655 0.02%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 5.97% 7.30% 16.35% 9.11% 10.76% 21.04% 19.92% -
ROE 7.75% 9.38% 17.82% 7.91% 9.20% 17.50% 17.55% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 519.56 514.08 521.05 495.01 483.36 479.93 489.90 4.00%
EPS 31.00 37.50 85.20 45.10 52.00 101.00 97.60 -53.48%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 4.78 5.70 5.65 5.77 5.56 -19.72%
Adjusted Per Share Value based on latest NOSH - 3,118,333
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 278.92 275.77 279.87 265.23 259.49 257.35 262.88 4.03%
EPS 16.64 20.13 45.76 24.16 27.92 54.16 52.37 -53.46%
DPS 0.00 3.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1474 2.1458 2.5674 3.0541 3.0332 3.0941 2.9835 -19.70%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - - -
Price 8.90 9.40 8.80 9.85 10.00 0.00 0.00 -
P/RPS 1.71 1.83 1.69 1.99 2.07 0.00 0.00 -
P/EPS 28.72 25.05 10.33 21.84 19.23 0.00 0.00 -
EY 3.48 3.99 9.68 4.58 5.20 0.00 0.00 -
DY 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.35 1.84 1.73 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 31/01/02 -
Price 8.85 8.85 9.60 8.95 9.80 11.30 0.00 -
P/RPS 1.70 1.72 1.84 1.81 2.03 2.35 0.00 -
P/EPS 28.55 23.59 11.27 19.84 18.85 11.19 0.00 -
EY 3.50 4.24 8.88 5.04 5.31 8.94 0.00 -
DY 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.21 2.01 1.57 1.73 1.96 0.00 -

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