[TENAGA] QoQ Quarter Result on 30-Nov-2002 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 254.46%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 4,331,300 4,133,300 3,937,300 4,055,900 4,093,300 3,822,500 3,649,500 12.06%
PBT 464,400 292,000 93,900 798,200 182,900 -325,900 831,700 -32.11%
Tax -125,900 -152,000 -154,500 -135,000 4,200 325,900 -20,900 229.98%
NP 338,500 140,000 -60,600 663,200 187,100 0 810,800 -44.05%
-
NP to SH 338,500 140,000 -60,600 663,200 187,100 -356,100 810,800 -44.05%
-
Tax Rate 27.11% 52.05% 164.54% 16.91% -2.30% - 2.51% -
Total Cost 3,992,800 3,993,300 3,997,900 3,392,700 3,906,200 3,822,500 2,838,700 25.45%
-
Net Worth 12,439,694 12,442,424 12,200,000 14,883,080 17,774,499 17,648,816 17,924,582 -21.56%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 242,574 - 91,500 - - - - -
Div Payout % 71.66% - 0.00% - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 12,439,694 12,442,424 12,200,000 14,883,080 17,774,499 17,648,816 17,924,582 -21.56%
NOSH 3,109,923 3,110,606 3,050,000 3,113,615 3,118,333 3,123,684 3,106,513 0.07%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 7.82% 3.39% -1.54% 16.35% 4.57% 0.00% 22.22% -
ROE 2.72% 1.13% -0.50% 4.46% 1.05% -2.02% 4.52% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 139.27 132.88 129.09 130.26 131.27 122.37 117.48 11.97%
EPS 10.88 4.50 -1.95 21.30 6.00 -11.40 26.10 -44.10%
DPS 7.80 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 4.00 4.78 5.70 5.65 5.77 -21.61%
Adjusted Per Share Value based on latest NOSH - 3,113,615
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 74.72 71.30 67.92 69.97 70.61 65.94 62.96 12.05%
EPS 5.84 2.42 -1.05 11.44 3.23 -6.14 13.99 -44.05%
DPS 4.18 0.00 1.58 0.00 0.00 0.00 0.00 -
NAPS 2.1459 2.1464 2.1046 2.5674 3.0662 3.0445 3.0921 -21.56%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - -
Price 9.00 8.90 9.40 8.80 9.85 10.00 0.00 -
P/RPS 6.46 6.70 7.28 6.76 7.50 8.17 0.00 -
P/EPS 82.69 197.75 -473.10 41.31 164.17 -87.72 0.00 -
EY 1.21 0.51 -0.21 2.42 0.61 -1.14 0.00 -
DY 0.87 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.23 2.35 1.84 1.73 1.77 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 -
Price 9.25 8.85 8.85 9.60 8.95 9.80 11.30 -
P/RPS 6.64 6.66 6.86 7.37 6.82 8.01 9.62 -21.84%
P/EPS 84.98 196.63 -445.42 45.07 149.17 -85.96 43.30 56.56%
EY 1.18 0.51 -0.22 2.22 0.67 -1.16 2.31 -36.01%
DY 0.84 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.21 2.21 2.01 1.57 1.73 1.96 11.54%

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