[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2002 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -52.66%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 16,457,800 12,126,500 7,993,200 4,055,900 15,375,100 11,281,800 7,459,300 69.23%
PBT 1,648,500 1,184,100 892,100 798,200 1,476,800 1,293,900 1,619,800 1.17%
Tax -586,600 -460,700 -308,700 -135,000 -76,000 -80,200 -50,000 414.00%
NP 1,061,900 723,400 583,400 663,200 1,400,800 1,213,700 1,569,800 -22.88%
-
NP to SH 1,061,900 723,400 583,400 663,200 1,400,800 1,213,700 1,569,800 -22.88%
-
Tax Rate 35.58% 38.91% 34.60% 16.91% 5.15% 6.20% 3.09% -
Total Cost 15,395,900 11,403,100 7,409,800 3,392,700 13,974,300 10,068,100 5,889,500 89.43%
-
Net Worth 13,971,254 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 -15.30%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 373,396 - 93,290 - - - - -
Div Payout % 35.16% - 15.99% - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 13,971,254 12,448,087 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 -15.30%
NOSH 3,111,638 3,112,021 3,109,691 3,113,615 3,105,986 3,112,051 3,108,514 0.06%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 6.45% 5.97% 7.30% 16.35% 9.11% 10.76% 21.04% -
ROE 7.60% 5.81% 4.69% 4.46% 7.91% 6.90% 8.75% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 528.91 389.67 257.04 130.26 495.01 362.52 239.96 69.12%
EPS 34.12 23.25 18.75 21.30 45.10 39.00 50.50 -22.94%
DPS 12.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 4.49 4.00 4.00 4.78 5.70 5.65 5.77 -15.35%
Adjusted Per Share Value based on latest NOSH - 3,113,615
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 283.12 208.61 137.51 69.77 264.50 194.08 128.32 69.23%
EPS 18.27 12.44 10.04 11.41 24.10 20.88 27.01 -22.88%
DPS 6.42 0.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 2.4035 2.1414 2.1398 2.5603 3.0456 3.0248 3.0855 -15.30%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - -
Price 9.00 8.90 9.40 8.80 9.85 10.00 0.00 -
P/RPS 1.70 2.28 3.66 6.76 1.99 2.76 0.00 -
P/EPS 26.37 38.29 50.10 41.31 21.84 25.64 0.00 -
EY 3.79 2.61 2.00 2.42 4.58 3.90 0.00 -
DY 1.33 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.23 2.35 1.84 1.73 1.77 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 -
Price 9.25 8.85 8.85 9.60 8.95 9.80 11.30 -
P/RPS 1.75 2.27 3.44 7.37 1.81 2.70 4.71 -48.22%
P/EPS 27.10 38.07 47.17 45.07 19.84 25.13 22.38 13.56%
EY 3.69 2.63 2.12 2.22 5.04 3.98 4.47 -11.96%
DY 1.30 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.21 2.21 2.01 1.57 1.73 1.96 3.36%

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