[TENAGA] QoQ Quarter Result on 30-Nov-2003 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -107.8%
YoY- -103.98%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 4,644,000 4,539,200 4,285,000 4,243,900 4,331,300 4,133,300 3,937,300 11.57%
PBT 553,900 592,400 199,600 136,800 464,400 292,000 93,900 224.71%
Tax -107,500 -255,800 -142,500 -163,200 -125,900 -152,000 -154,500 -21.39%
NP 446,400 336,600 57,100 -26,400 338,500 140,000 -60,600 -
-
NP to SH 446,400 336,600 57,100 -26,400 338,500 140,000 -60,600 -
-
Tax Rate 19.41% 43.18% 71.39% 119.30% 27.11% 52.05% 164.54% -
Total Cost 4,197,600 4,202,600 4,227,900 4,270,300 3,992,800 3,993,300 3,997,900 3.28%
-
Net Worth 14,420,224 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 11.73%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 438,876 - 93,606 - 242,574 - 91,500 183.06%
Div Payout % 98.31% - 163.93% - 71.66% - 0.00% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 14,420,224 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 11.73%
NOSH 3,134,831 3,119,555 3,120,218 3,105,882 3,109,923 3,110,606 3,050,000 1.83%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 9.61% 7.42% 1.33% -0.62% 7.82% 3.39% -1.54% -
ROE 3.10% 2.25% 0.39% -0.18% 2.72% 1.13% -0.50% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 148.14 145.51 137.33 136.64 139.27 132.88 129.09 9.56%
EPS 14.24 10.79 1.83 -0.85 10.88 4.50 -1.95 -
DPS 14.00 0.00 3.00 0.00 7.80 0.00 3.00 177.95%
NAPS 4.60 4.80 4.67 4.84 4.00 4.00 4.00 9.71%
Adjusted Per Share Value based on latest NOSH - 3,105,882
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 80.11 78.30 73.92 73.21 74.72 71.30 67.92 11.57%
EPS 7.70 5.81 0.99 -0.46 5.84 2.42 -1.05 -
DPS 7.57 0.00 1.61 0.00 4.18 0.00 1.58 182.85%
NAPS 2.4876 2.5831 2.5136 2.5932 2.1459 2.1464 2.1046 11.73%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 10.00 9.60 9.70 9.05 9.00 8.90 9.40 -
P/RPS 6.75 6.60 7.06 6.62 6.46 6.70 7.28 -4.89%
P/EPS 70.22 88.97 530.05 -1,064.71 82.69 197.75 -473.10 -
EY 1.42 1.12 0.19 -0.09 1.21 0.51 -0.21 -
DY 1.40 0.00 0.31 0.00 0.87 0.00 0.32 166.30%
P/NAPS 2.17 2.00 2.08 1.87 2.25 2.23 2.35 -5.15%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 27/10/04 27/07/04 27/04/04 27/01/04 28/10/03 29/07/03 29/04/03 -
Price 10.70 10.30 10.30 9.50 9.25 8.85 8.85 -
P/RPS 7.22 7.08 7.50 6.95 6.64 6.66 6.86 3.45%
P/EPS 75.14 95.46 562.84 -1,117.65 84.98 196.63 -445.42 -
EY 1.33 1.05 0.18 -0.09 1.18 0.51 -0.22 -
DY 1.31 0.00 0.29 0.00 0.84 0.00 0.34 144.76%
P/NAPS 2.33 2.15 2.21 1.96 2.31 2.21 2.21 3.57%

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