[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2001 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -63.94%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 15,375,100 11,281,800 7,459,300 3,809,800 14,362,600 10,629,000 7,055,700 67.84%
PBT 1,476,800 1,293,900 1,619,800 788,100 2,193,000 1,923,000 1,543,400 -2.89%
Tax -76,000 -80,200 -50,000 -29,100 -88,000 -123,600 -77,000 -0.86%
NP 1,400,800 1,213,700 1,569,800 759,000 2,105,000 1,799,400 1,466,400 -2.99%
-
NP to SH 1,400,800 1,213,700 1,569,800 759,000 2,105,000 1,799,400 1,466,400 -2.99%
-
Tax Rate 5.15% 6.20% 3.09% 3.69% 4.01% 6.43% 4.99% -
Total Cost 13,974,300 10,068,100 5,889,500 3,050,800 12,257,600 8,829,600 5,589,300 83.90%
-
Net Worth 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 15,875,644 7.51%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - 124,271 -
Div Payout % - - - - - - 8.47% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 15,875,644 7.51%
NOSH 3,105,986 3,112,051 3,108,514 3,110,655 3,104,719 3,107,771 3,106,779 -0.01%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 9.11% 10.76% 21.04% 19.92% 14.66% 16.93% 20.78% -
ROE 7.91% 6.90% 8.75% 4.39% 12.77% 11.11% 9.24% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 495.01 362.52 239.96 122.48 462.61 342.01 227.11 67.86%
EPS 45.10 39.00 50.50 24.40 67.80 57.90 47.20 -2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 5.70 5.65 5.77 5.56 5.31 5.21 5.11 7.53%
Adjusted Per Share Value based on latest NOSH - 3,110,655
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 264.50 194.08 128.32 65.54 247.08 182.85 121.38 67.84%
EPS 24.10 20.88 27.01 13.06 36.21 30.96 25.23 -3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
NAPS 3.0456 3.0248 3.0855 2.9753 2.8361 2.7854 2.7311 7.51%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 - - - - - -
Price 9.85 10.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.99 2.76 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.84 25.64 0.00 0.00 0.00 0.00 0.00 -
EY 4.58 3.90 0.00 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 1.73 1.77 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/10/02 01/08/02 26/04/02 31/01/02 29/10/01 31/07/01 11/05/01 -
Price 8.95 9.80 11.30 0.00 0.00 0.00 0.00 -
P/RPS 1.81 2.70 4.71 0.00 0.00 0.00 0.00 -
P/EPS 19.84 25.13 22.38 0.00 0.00 0.00 0.00 -
EY 5.04 3.98 4.47 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 1.57 1.73 1.96 0.00 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