[TENAGA] QoQ Cumulative 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- 15.42%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 12,126,500 7,993,200 4,055,900 15,375,100 11,281,800 7,459,300 3,809,800 116.53%
PBT 1,184,100 892,100 798,200 1,476,800 1,293,900 1,619,800 788,100 31.21%
Tax -460,700 -308,700 -135,000 -76,000 -80,200 -50,000 -29,100 531.55%
NP 723,400 583,400 663,200 1,400,800 1,213,700 1,569,800 759,000 -3.15%
-
NP to SH 723,400 583,400 663,200 1,400,800 1,213,700 1,569,800 759,000 -3.15%
-
Tax Rate 38.91% 34.60% 16.91% 5.15% 6.20% 3.09% 3.69% -
Total Cost 11,403,100 7,409,800 3,392,700 13,974,300 10,068,100 5,889,500 3,050,800 141.03%
-
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 - 93,290 - - - - - -
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 5.81% 4.69% 4.46% 7.91% 6.90% 8.75% 4.39% -
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 389.67 257.04 130.26 495.01 362.52 239.96 122.48 116.46%
EPS 23.25 18.75 21.30 45.10 39.00 50.50 24.40 -3.17%
DPS 0.00 3.00 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 209.19 137.89 69.97 265.23 194.62 128.68 65.72 116.53%
EPS 12.48 10.06 11.44 24.16 20.94 27.08 13.09 -3.13%
DPS 0.00 1.61 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 2.28 3.66 6.76 1.99 2.76 0.00 0.00 -
P/EPS 38.29 50.10 41.31 21.84 25.64 0.00 0.00 -
EY 2.61 2.00 2.42 4.58 3.90 0.00 0.00 -
DY 0.00 0.32 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 2.27 3.44 7.37 1.81 2.70 4.71 0.00 -
P/EPS 38.07 47.17 45.07 19.84 25.13 22.38 0.00 -
EY 2.63 2.12 2.22 5.04 3.98 4.47 0.00 -
DY 0.00 0.34 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