[TENAGA] QoQ Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 1096.42%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 9,185,600 4,544,800 17,712,100 13,068,100 8,528,900 4,243,900 16,457,800 -32.23%
PBT 723,700 216,500 1,482,700 928,800 336,400 136,800 1,648,500 -42.26%
Tax -420,100 -208,000 -669,000 -561,500 -305,700 -163,200 -586,600 -19.97%
NP 303,600 8,500 813,700 367,300 30,700 -26,400 1,061,900 -56.63%
-
NP to SH 303,600 8,500 813,700 367,300 30,700 -26,400 1,061,900 -56.63%
-
Tax Rate 58.05% 96.07% 45.12% 60.45% 90.87% 119.30% 35.58% -
Total Cost 8,882,000 4,536,300 16,898,400 12,700,800 8,498,200 4,270,300 15,395,900 -30.72%
-
Net Worth 14,798,910 14,607,406 14,352,070 14,953,690 14,481,717 15,032,470 13,971,254 3.91%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 95,271 - 567,842 - 93,030 - 373,396 -59.80%
Div Payout % 31.38% - 69.79% - 303.03% - 35.16% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 14,798,910 14,607,406 14,352,070 14,953,690 14,481,717 15,032,470 13,971,254 3.91%
NOSH 3,175,732 3,148,148 3,120,015 3,115,352 3,101,010 3,105,882 3,111,638 1.36%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 3.31% 0.19% 4.59% 2.81% 0.36% -0.62% 6.45% -
ROE 2.05% 0.06% 5.67% 2.46% 0.21% -0.18% 7.60% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 289.24 144.36 567.69 419.47 275.04 136.64 528.91 -33.15%
EPS 9.56 0.27 26.08 11.79 0.99 -0.85 34.12 -57.21%
DPS 3.00 0.00 18.20 0.00 3.00 0.00 12.00 -60.34%
NAPS 4.66 4.64 4.60 4.80 4.67 4.84 4.49 2.51%
Adjusted Per Share Value based on latest NOSH - 3,119,555
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 158.46 78.40 305.54 225.43 147.13 73.21 283.91 -32.23%
EPS 5.24 0.15 14.04 6.34 0.53 -0.46 18.32 -56.62%
DPS 1.64 0.00 9.80 0.00 1.60 0.00 6.44 -59.85%
NAPS 2.5529 2.5199 2.4758 2.5796 2.4982 2.5932 2.4101 3.91%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 10.40 11.30 10.00 9.60 9.70 9.05 9.00 -
P/RPS 3.60 7.83 1.76 2.29 3.53 6.62 1.70 64.98%
P/EPS 108.79 4,185.19 38.34 81.42 979.80 -1,064.71 26.37 157.45%
EY 0.92 0.02 2.61 1.23 0.10 -0.09 3.79 -61.12%
DY 0.29 0.00 1.82 0.00 0.31 0.00 1.33 -63.80%
P/NAPS 2.23 2.44 2.17 2.00 2.08 1.87 2.00 7.53%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 18/04/05 26/01/05 27/10/04 27/07/04 27/04/04 27/01/04 28/10/03 -
Price 10.40 10.80 10.70 10.30 10.30 9.50 9.25 -
P/RPS 3.60 7.48 1.88 2.46 3.74 6.95 1.75 61.82%
P/EPS 108.79 4,000.00 41.03 87.36 1,040.40 -1,117.65 27.10 152.80%
EY 0.92 0.03 2.44 1.14 0.10 -0.09 3.69 -60.42%
DY 0.29 0.00 1.70 0.00 0.29 0.00 1.30 -63.25%
P/NAPS 2.23 2.33 2.33 2.15 2.21 1.96 2.06 5.43%

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