[TENAGA] QoQ Annualized Quarter Result on 31-May-2002 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- -48.46%
YoY- -32.55%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 15,986,400 16,223,600 15,375,100 15,042,400 14,918,600 15,239,200 14,362,600 7.42%
PBT 1,784,200 3,192,800 1,476,800 1,725,200 3,239,600 3,152,400 2,193,000 -12.88%
Tax -617,400 -540,000 -76,000 -106,933 -100,000 -116,400 -88,000 267.79%
NP 1,166,800 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 2,105,000 -32.59%
-
NP to SH 1,166,800 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 2,105,000 -32.59%
-
Tax Rate 34.60% 16.91% 5.15% 6.20% 3.09% 3.69% 4.01% -
Total Cost 14,819,600 13,570,800 13,974,300 13,424,133 11,779,000 12,203,200 12,257,600 13.52%
-
Net Worth 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 -17.16%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 186,581 - - - - - - -
Div Payout % 15.99% - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 12,438,766 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 -17.16%
NOSH 3,109,691 3,113,615 3,105,986 3,112,051 3,108,514 3,110,655 3,104,719 0.10%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 7.30% 16.35% 9.11% 10.76% 21.04% 19.92% 14.66% -
ROE 9.38% 17.82% 7.91% 9.20% 17.50% 17.55% 12.77% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 514.08 521.05 495.01 483.36 479.93 489.90 462.61 7.30%
EPS 37.50 85.20 45.10 52.00 101.00 97.60 67.80 -32.69%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.78 5.70 5.65 5.77 5.56 5.31 -17.25%
Adjusted Per Share Value based on latest NOSH - 3,123,684
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 275.77 279.87 265.23 259.49 257.35 262.88 247.76 7.42%
EPS 20.13 45.76 24.16 27.92 54.16 52.37 36.31 -32.58%
DPS 3.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1458 2.5674 3.0541 3.0332 3.0941 2.9835 2.8439 -17.16%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 - - - -
Price 9.40 8.80 9.85 10.00 0.00 0.00 0.00 -
P/RPS 1.83 1.69 1.99 2.07 0.00 0.00 0.00 -
P/EPS 25.05 10.33 21.84 19.23 0.00 0.00 0.00 -
EY 3.99 9.68 4.58 5.20 0.00 0.00 0.00 -
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.84 1.73 1.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 31/01/02 29/10/01 -
Price 8.85 9.60 8.95 9.80 11.30 0.00 0.00 -
P/RPS 1.72 1.84 1.81 2.03 2.35 0.00 0.00 -
P/EPS 23.59 11.27 19.84 18.85 11.19 0.00 0.00 -
EY 4.24 8.88 5.04 5.31 8.94 0.00 0.00 -
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.01 1.57 1.73 1.96 0.00 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