[TENAGA] QoQ Quarter Result on 31-May-2003 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 331.02%
YoY- 139.31%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 4,285,000 4,243,900 4,331,300 4,133,300 3,937,300 4,055,900 4,093,300 3.10%
PBT 199,600 136,800 464,400 292,000 93,900 798,200 182,900 6.00%
Tax -142,500 -163,200 -125,900 -152,000 -154,500 -135,000 4,200 -
NP 57,100 -26,400 338,500 140,000 -60,600 663,200 187,100 -54.70%
-
NP to SH 57,100 -26,400 338,500 140,000 -60,600 663,200 187,100 -54.70%
-
Tax Rate 71.39% 119.30% 27.11% 52.05% 164.54% 16.91% -2.30% -
Total Cost 4,227,900 4,270,300 3,992,800 3,993,300 3,997,900 3,392,700 3,906,200 5.42%
-
Net Worth 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 17,774,499 -12.41%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 93,606 - 242,574 - 91,500 - - -
Div Payout % 163.93% - 71.66% - 0.00% - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 14,571,420 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 17,774,499 -12.41%
NOSH 3,120,218 3,105,882 3,109,923 3,110,606 3,050,000 3,113,615 3,118,333 0.04%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 1.33% -0.62% 7.82% 3.39% -1.54% 16.35% 4.57% -
ROE 0.39% -0.18% 2.72% 1.13% -0.50% 4.46% 1.05% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 137.33 136.64 139.27 132.88 129.09 130.26 131.27 3.05%
EPS 1.83 -0.85 10.88 4.50 -1.95 21.30 6.00 -54.72%
DPS 3.00 0.00 7.80 0.00 3.00 0.00 0.00 -
NAPS 4.67 4.84 4.00 4.00 4.00 4.78 5.70 -12.45%
Adjusted Per Share Value based on latest NOSH - 3,110,606
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 73.92 73.21 74.72 71.30 67.92 69.97 70.61 3.10%
EPS 0.99 -0.46 5.84 2.42 -1.05 11.44 3.23 -54.57%
DPS 1.61 0.00 4.18 0.00 1.58 0.00 0.00 -
NAPS 2.5136 2.5932 2.1459 2.1464 2.1046 2.5674 3.0662 -12.41%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 9.70 9.05 9.00 8.90 9.40 8.80 9.85 -
P/RPS 7.06 6.62 6.46 6.70 7.28 6.76 7.50 -3.95%
P/EPS 530.05 -1,064.71 82.69 197.75 -473.10 41.31 164.17 118.60%
EY 0.19 -0.09 1.21 0.51 -0.21 2.42 0.61 -54.08%
DY 0.31 0.00 0.87 0.00 0.32 0.00 0.00 -
P/NAPS 2.08 1.87 2.25 2.23 2.35 1.84 1.73 13.08%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/04/04 27/01/04 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 -
Price 10.30 9.50 9.25 8.85 8.85 9.60 8.95 -
P/RPS 7.50 6.95 6.64 6.66 6.86 7.37 6.82 6.54%
P/EPS 562.84 -1,117.65 84.98 196.63 -445.42 45.07 149.17 142.56%
EY 0.18 -0.09 1.18 0.51 -0.22 2.22 0.67 -58.39%
DY 0.29 0.00 0.84 0.00 0.34 0.00 0.00 -
P/NAPS 2.21 1.96 2.31 2.21 2.21 2.01 1.57 25.62%

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