[TENAGA] QoQ Cumulative 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- -22.68%
YoY- -32.55%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 7,993,200 4,055,900 15,375,100 11,281,800 7,459,300 3,809,800 14,362,600 -32.41%
PBT 892,100 798,200 1,476,800 1,293,900 1,619,800 788,100 2,193,000 -45.18%
Tax -308,700 -135,000 -76,000 -80,200 -50,000 -29,100 -88,000 131.40%
NP 583,400 663,200 1,400,800 1,213,700 1,569,800 759,000 2,105,000 -57.59%
-
NP to SH 583,400 663,200 1,400,800 1,213,700 1,569,800 759,000 2,105,000 -57.59%
-
Tax Rate 34.60% 16.91% 5.15% 6.20% 3.09% 3.69% 4.01% -
Total Cost 7,409,800 3,392,700 13,974,300 10,068,100 5,889,500 3,050,800 12,257,600 -28.57%
-
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 93,290 - - - - - - -
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 4.69% 4.46% 7.91% 6.90% 8.75% 4.39% 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 257.04 130.26 495.01 362.52 239.96 122.48 462.61 -32.48%
EPS 18.75 21.30 45.10 39.00 50.50 24.40 67.80 -57.65%
DPS 3.00 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 137.89 69.97 265.23 194.62 128.68 65.72 247.76 -32.41%
EPS 10.06 11.44 24.16 20.94 27.08 13.09 36.31 -57.60%
DPS 1.61 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 3.66 6.76 1.99 2.76 0.00 0.00 0.00 -
P/EPS 50.10 41.31 21.84 25.64 0.00 0.00 0.00 -
EY 2.00 2.42 4.58 3.90 0.00 0.00 0.00 -
DY 0.32 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 3.44 7.37 1.81 2.70 4.71 0.00 0.00 -
P/EPS 47.17 45.07 19.84 25.13 22.38 0.00 0.00 -
EY 2.12 2.22 5.04 3.98 4.47 0.00 0.00 -
DY 0.34 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