[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2003 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 46.79%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 13,068,100 8,528,900 4,243,900 16,457,800 12,126,500 7,993,200 4,055,900 117.99%
PBT 928,800 336,400 136,800 1,648,500 1,184,100 892,100 798,200 10.61%
Tax -561,500 -305,700 -163,200 -586,600 -460,700 -308,700 -135,000 158.40%
NP 367,300 30,700 -26,400 1,061,900 723,400 583,400 663,200 -32.53%
-
NP to SH 367,300 30,700 -26,400 1,061,900 723,400 583,400 663,200 -32.53%
-
Tax Rate 60.45% 90.87% 119.30% 35.58% 38.91% 34.60% 16.91% -
Total Cost 12,700,800 8,498,200 4,270,300 15,395,900 11,403,100 7,409,800 3,392,700 140.90%
-
Net Worth 14,953,690 14,481,717 15,032,470 13,971,254 12,448,087 12,438,766 14,883,080 0.31%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 93,030 - 373,396 - 93,290 - -
Div Payout % - 303.03% - 35.16% - 15.99% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 14,953,690 14,481,717 15,032,470 13,971,254 12,448,087 12,438,766 14,883,080 0.31%
NOSH 3,115,352 3,101,010 3,105,882 3,111,638 3,112,021 3,109,691 3,113,615 0.03%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 2.81% 0.36% -0.62% 6.45% 5.97% 7.30% 16.35% -
ROE 2.46% 0.21% -0.18% 7.60% 5.81% 4.69% 4.46% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 419.47 275.04 136.64 528.91 389.67 257.04 130.26 117.91%
EPS 11.79 0.99 -0.85 34.12 23.25 18.75 21.30 -32.56%
DPS 0.00 3.00 0.00 12.00 0.00 3.00 0.00 -
NAPS 4.80 4.67 4.84 4.49 4.00 4.00 4.78 0.27%
Adjusted Per Share Value based on latest NOSH - 3,109,923
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 224.81 146.72 73.01 283.12 208.61 137.51 69.77 117.99%
EPS 6.32 0.53 -0.45 18.27 12.44 10.04 11.41 -32.53%
DPS 0.00 1.60 0.00 6.42 0.00 1.60 0.00 -
NAPS 2.5725 2.4913 2.586 2.4035 2.1414 2.1398 2.5603 0.31%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 9.60 9.70 9.05 9.00 8.90 9.40 8.80 -
P/RPS 2.29 3.53 6.62 1.70 2.28 3.66 6.76 -51.37%
P/EPS 81.42 979.80 -1,064.71 26.37 38.29 50.10 41.31 57.13%
EY 1.23 0.10 -0.09 3.79 2.61 2.00 2.42 -36.28%
DY 0.00 0.31 0.00 1.33 0.00 0.32 0.00 -
P/NAPS 2.00 2.08 1.87 2.00 2.23 2.35 1.84 5.71%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 27/07/04 27/04/04 27/01/04 28/10/03 29/07/03 29/04/03 28/01/03 -
Price 10.30 10.30 9.50 9.25 8.85 8.85 9.60 -
P/RPS 2.46 3.74 6.95 1.75 2.27 3.44 7.37 -51.84%
P/EPS 87.36 1,040.40 -1,117.65 27.10 38.07 47.17 45.07 55.39%
EY 1.14 0.10 -0.09 3.69 2.63 2.12 2.22 -35.84%
DY 0.00 0.29 0.00 1.30 0.00 0.34 0.00 -
P/NAPS 2.15 2.21 1.96 2.06 2.21 2.21 2.01 4.58%

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