[TENAGA] QoQ Cumulative Quarter Result on 28-Feb-2002 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 106.82%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 4,055,900 15,375,100 11,281,800 7,459,300 3,809,800 14,362,600 10,629,000 -47.35%
PBT 798,200 1,476,800 1,293,900 1,619,800 788,100 2,193,000 1,923,000 -44.32%
Tax -135,000 -76,000 -80,200 -50,000 -29,100 -88,000 -123,600 6.05%
NP 663,200 1,400,800 1,213,700 1,569,800 759,000 2,105,000 1,799,400 -48.56%
-
NP to SH 663,200 1,400,800 1,213,700 1,569,800 759,000 2,105,000 1,799,400 -48.56%
-
Tax Rate 16.91% 5.15% 6.20% 3.09% 3.69% 4.01% 6.43% -
Total Cost 3,392,700 13,974,300 10,068,100 5,889,500 3,050,800 12,257,600 8,829,600 -47.11%
-
Net Worth 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 -5.45%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 -5.45%
NOSH 3,113,615 3,105,986 3,112,051 3,108,514 3,110,655 3,104,719 3,107,771 0.12%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 16.35% 9.11% 10.76% 21.04% 19.92% 14.66% 16.93% -
ROE 4.46% 7.91% 6.90% 8.75% 4.39% 12.77% 11.11% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 130.26 495.01 362.52 239.96 122.48 462.61 342.01 -47.42%
EPS 21.30 45.10 39.00 50.50 24.40 67.80 57.90 -48.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.78 5.70 5.65 5.77 5.56 5.31 5.21 -5.57%
Adjusted Per Share Value based on latest NOSH - 3,106,513
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 69.97 265.23 194.62 128.68 65.72 247.76 183.36 -47.35%
EPS 11.44 24.16 20.94 27.08 13.09 36.31 31.04 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5674 3.0541 3.0332 3.0941 2.9835 2.8439 2.7931 -5.45%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 - - - - -
Price 8.80 9.85 10.00 0.00 0.00 0.00 0.00 -
P/RPS 6.76 1.99 2.76 0.00 0.00 0.00 0.00 -
P/EPS 41.31 21.84 25.64 0.00 0.00 0.00 0.00 -
EY 2.42 4.58 3.90 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.73 1.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 28/01/03 30/10/02 01/08/02 26/04/02 31/01/02 29/10/01 31/07/01 -
Price 9.60 8.95 9.80 11.30 0.00 0.00 0.00 -
P/RPS 7.37 1.81 2.70 4.71 0.00 0.00 0.00 -
P/EPS 45.07 19.84 25.13 22.38 0.00 0.00 0.00 -
EY 2.22 5.04 3.98 4.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.57 1.73 1.96 0.00 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