[TENAGA] QoQ Quarter Result on 31-Aug-2003 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 141.79%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 4,539,200 4,285,000 4,243,900 4,331,300 4,133,300 3,937,300 4,055,900 7.78%
PBT 592,400 199,600 136,800 464,400 292,000 93,900 798,200 -18.01%
Tax -255,800 -142,500 -163,200 -125,900 -152,000 -154,500 -135,000 53.06%
NP 336,600 57,100 -26,400 338,500 140,000 -60,600 663,200 -36.34%
-
NP to SH 336,600 57,100 -26,400 338,500 140,000 -60,600 663,200 -36.34%
-
Tax Rate 43.18% 71.39% 119.30% 27.11% 52.05% 164.54% 16.91% -
Total Cost 4,202,600 4,227,900 4,270,300 3,992,800 3,993,300 3,997,900 3,392,700 15.32%
-
Net Worth 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 0.40%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 93,606 - 242,574 - 91,500 - -
Div Payout % - 163.93% - 71.66% - 0.00% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 14,973,865 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 0.40%
NOSH 3,119,555 3,120,218 3,105,882 3,109,923 3,110,606 3,050,000 3,113,615 0.12%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 7.42% 1.33% -0.62% 7.82% 3.39% -1.54% 16.35% -
ROE 2.25% 0.39% -0.18% 2.72% 1.13% -0.50% 4.46% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 145.51 137.33 136.64 139.27 132.88 129.09 130.26 7.65%
EPS 10.79 1.83 -0.85 10.88 4.50 -1.95 21.30 -36.42%
DPS 0.00 3.00 0.00 7.80 0.00 3.00 0.00 -
NAPS 4.80 4.67 4.84 4.00 4.00 4.00 4.78 0.27%
Adjusted Per Share Value based on latest NOSH - 3,109,923
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 78.09 73.71 73.01 74.51 71.11 67.73 69.77 7.79%
EPS 5.79 0.98 -0.45 5.82 2.41 -1.04 11.41 -36.35%
DPS 0.00 1.61 0.00 4.17 0.00 1.57 0.00 -
NAPS 2.576 2.5067 2.586 2.14 2.1405 2.0988 2.5603 0.40%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 9.60 9.70 9.05 9.00 8.90 9.40 8.80 -
P/RPS 6.60 7.06 6.62 6.46 6.70 7.28 6.76 -1.58%
P/EPS 88.97 530.05 -1,064.71 82.69 197.75 -473.10 41.31 66.69%
EY 1.12 0.19 -0.09 1.21 0.51 -0.21 2.42 -40.13%
DY 0.00 0.31 0.00 0.87 0.00 0.32 0.00 -
P/NAPS 2.00 2.08 1.87 2.25 2.23 2.35 1.84 5.71%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 27/07/04 27/04/04 27/01/04 28/10/03 29/07/03 29/04/03 28/01/03 -
Price 10.30 10.30 9.50 9.25 8.85 8.85 9.60 -
P/RPS 7.08 7.50 6.95 6.64 6.66 6.86 7.37 -2.63%
P/EPS 95.46 562.84 -1,117.65 84.98 196.63 -445.42 45.07 64.85%
EY 1.05 0.18 -0.09 1.18 0.51 -0.22 2.22 -39.26%
DY 0.00 0.29 0.00 0.84 0.00 0.34 0.00 -
P/NAPS 2.15 2.21 1.96 2.31 2.21 2.21 2.01 4.58%

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