[TENAGA] QoQ Quarter Result on 29-Feb-2004 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 316.29%
YoY- 194.22%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 4,544,800 4,644,000 4,539,200 4,285,000 4,243,900 4,331,300 4,133,300 6.51%
PBT 216,500 553,900 592,400 199,600 136,800 464,400 292,000 -18.03%
Tax -208,000 -107,500 -255,800 -142,500 -163,200 -125,900 -152,000 23.18%
NP 8,500 446,400 336,600 57,100 -26,400 338,500 140,000 -84.47%
-
NP to SH 8,500 446,400 336,600 57,100 -26,400 338,500 140,000 -84.47%
-
Tax Rate 96.07% 19.41% 43.18% 71.39% 119.30% 27.11% 52.05% -
Total Cost 4,536,300 4,197,600 4,202,600 4,227,900 4,270,300 3,992,800 3,993,300 8.84%
-
Net Worth 14,607,406 14,420,224 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 11.25%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - 438,876 - 93,606 - 242,574 - -
Div Payout % - 98.31% - 163.93% - 71.66% - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 14,607,406 14,420,224 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 11.25%
NOSH 3,148,148 3,134,831 3,119,555 3,120,218 3,105,882 3,109,923 3,110,606 0.80%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 0.19% 9.61% 7.42% 1.33% -0.62% 7.82% 3.39% -
ROE 0.06% 3.10% 2.25% 0.39% -0.18% 2.72% 1.13% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 144.36 148.14 145.51 137.33 136.64 139.27 132.88 5.66%
EPS 0.27 14.24 10.79 1.83 -0.85 10.88 4.50 -84.59%
DPS 0.00 14.00 0.00 3.00 0.00 7.80 0.00 -
NAPS 4.64 4.60 4.80 4.67 4.84 4.00 4.00 10.37%
Adjusted Per Share Value based on latest NOSH - 3,120,218
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 78.18 79.89 78.09 73.71 73.01 74.51 71.11 6.50%
EPS 0.15 7.68 5.79 0.98 -0.45 5.82 2.41 -84.21%
DPS 0.00 7.55 0.00 1.61 0.00 4.17 0.00 -
NAPS 2.5129 2.4807 2.576 2.5067 2.586 2.14 2.1405 11.25%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 11.30 10.00 9.60 9.70 9.05 9.00 8.90 -
P/RPS 7.83 6.75 6.60 7.06 6.62 6.46 6.70 10.91%
P/EPS 4,185.19 70.22 88.97 530.05 -1,064.71 82.69 197.75 660.88%
EY 0.02 1.42 1.12 0.19 -0.09 1.21 0.51 -88.38%
DY 0.00 1.40 0.00 0.31 0.00 0.87 0.00 -
P/NAPS 2.44 2.17 2.00 2.08 1.87 2.25 2.23 6.16%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 26/01/05 27/10/04 27/07/04 27/04/04 27/01/04 28/10/03 29/07/03 -
Price 10.80 10.70 10.30 10.30 9.50 9.25 8.85 -
P/RPS 7.48 7.22 7.08 7.50 6.95 6.64 6.66 8.02%
P/EPS 4,000.00 75.14 95.46 562.84 -1,117.65 84.98 196.63 641.12%
EY 0.03 1.33 1.05 0.18 -0.09 1.18 0.51 -84.79%
DY 0.00 1.31 0.00 0.29 0.00 0.84 0.00 -
P/NAPS 2.33 2.33 2.15 2.21 1.96 2.31 2.21 3.57%

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