[TENAGA] QoQ 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- 6.82%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter 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 4,093,300 3,822,500 3,649,500 3,809,800 3,733,600 3,573,300 8.80%
PBT 798,200 182,900 -325,900 831,700 788,100 270,000 379,600 64.05%
Tax -135,000 4,200 325,900 -20,900 -29,100 35,600 -46,600 103.08%
NP 663,200 187,100 0 810,800 759,000 305,600 333,000 58.22%
-
NP to SH 663,200 187,100 -356,100 810,800 759,000 305,600 333,000 58.22%
-
Tax Rate 16.91% -2.30% - 2.51% 3.69% -13.19% 12.28% -
Total Cost 3,392,700 3,906,200 3,822,500 2,838,700 3,050,800 3,428,000 3,240,300 3.10%
-
Net Worth 14,883,080 17,774,499 17,648,816 17,924,582 17,295,245 16,433,795 16,214,299 -5.54%
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 17,774,499 17,648,816 17,924,582 17,295,245 16,433,795 16,214,299 -5.54%
NOSH 3,113,615 3,118,333 3,123,684 3,106,513 3,110,655 3,118,367 3,112,149 0.03%
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% 4.57% 0.00% 22.22% 19.92% 8.19% 9.32% -
ROE 4.46% 1.05% -2.02% 4.52% 4.39% 1.86% 2.05% -
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 130.26 131.27 122.37 117.48 122.48 119.73 114.82 8.76%
EPS 21.30 6.00 -11.40 26.10 24.40 9.80 10.70 58.17%
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 5.27 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 70.61 65.94 62.96 65.72 64.41 61.64 8.80%
EPS 11.44 3.23 -6.14 13.99 13.09 5.27 5.74 58.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5674 3.0662 3.0445 3.0921 2.9835 2.8349 2.7971 -5.54%
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 7.50 8.17 0.00 0.00 0.00 0.00 -
P/EPS 41.31 164.17 -87.72 0.00 0.00 0.00 0.00 -
EY 2.42 0.61 -1.14 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 6.82 8.01 9.62 0.00 0.00 0.00 -
P/EPS 45.07 149.17 -85.96 43.30 0.00 0.00 0.00 -
EY 2.22 0.67 -1.16 2.31 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