[TENAGA] YoY Cumulative Quarter Result on 30-Nov-2000 [#1]

Announcement Date
31-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 4.51%
YoY- 492.36%
Quarter Report
View:
Show?
Cumulative Result
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 4,243,900 4,055,900 3,809,800 3,613,700 3,364,000 0 -100.00%
PBT 136,800 798,200 788,100 770,400 -129,000 0 -100.00%
Tax -163,200 -135,000 -29,100 -61,400 -51,700 0 -100.00%
NP -26,400 663,200 759,000 709,000 -180,700 0 -100.00%
-
NP to SH -26,400 663,200 759,000 709,000 -180,700 0 -100.00%
-
Tax Rate 119.30% 16.91% 3.69% 7.97% - - -
Total Cost 4,270,300 3,392,700 3,050,800 2,904,700 3,544,700 0 -100.00%
-
Net Worth 15,032,470 14,883,080 17,295,245 15,237,281 13,272,103 0 -100.00%
Dividend
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 15,032,470 14,883,080 17,295,245 15,237,281 13,272,103 0 -100.00%
NOSH 3,105,882 3,113,615 3,110,655 3,109,649 3,115,517 3,100,100 -0.00%
Ratio Analysis
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin -0.62% 16.35% 19.92% 19.62% -5.37% 0.00% -
ROE -0.18% 4.46% 4.39% 4.65% -1.36% 0.00% -
Per Share
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 136.64 130.26 122.48 116.21 107.98 0.00 -100.00%
EPS -0.85 21.30 24.40 22.80 -5.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.84 4.78 5.56 4.90 4.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 3,109,649
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 73.21 69.97 65.72 62.34 58.03 0.00 -100.00%
EPS -0.46 11.44 13.09 12.23 -3.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5932 2.5674 2.9835 2.6285 2.2895 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 28/11/03 29/11/02 - - - - -
Price 9.05 8.80 0.00 0.00 0.00 0.00 -
P/RPS 6.62 6.76 0.00 0.00 0.00 0.00 -100.00%
P/EPS -1,064.71 41.31 0.00 0.00 0.00 0.00 -100.00%
EY -0.09 2.42 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.84 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 27/01/04 28/01/03 31/01/02 31/01/01 27/01/00 - -
Price 9.50 9.60 0.00 0.00 0.00 0.00 -
P/RPS 6.95 7.37 0.00 0.00 0.00 0.00 -100.00%
P/EPS -1,117.65 45.07 0.00 0.00 0.00 0.00 -100.00%
EY -0.09 2.22 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.01 0.00 0.00 0.00 0.00 -100.00%

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