[TENAGA] QoQ TTM Result on 28-Feb-2003 [#2]

Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -76.71%
YoY- -87.95%
Quarter Report
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 16,645,800 16,457,800 16,219,800 15,909,000 15,621,200 15,375,100 15,015,400 7.10%
PBT 987,100 1,648,500 1,400,800 782,900 1,523,600 1,513,500 1,566,800 -26.48%
Tax -595,600 -567,400 -629,800 -546,600 -508,900 -558,000 -334,100 46.97%
NP 391,500 1,081,100 771,000 236,300 1,014,700 955,500 1,232,700 -53.41%
-
NP to SH 391,500 1,081,100 771,000 236,300 1,014,700 955,500 1,232,700 -53.41%
-
Tax Rate 60.34% 34.42% 44.96% 69.82% 33.40% 36.87% 21.32% -
Total Cost 16,254,300 15,376,700 15,448,800 15,672,700 14,606,500 14,419,600 13,782,700 11.61%
-
Net Worth 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 15,591,666 17,648,816 -10.13%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 334,074 334,074 278,600 278,600 280,295 280,295 93,195 134.04%
Div Payout % 85.33% 30.90% 36.13% 117.90% 27.62% 29.33% 7.56% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 15,032,470 12,439,694 12,442,424 12,200,000 14,883,080 15,591,666 17,648,816 -10.13%
NOSH 3,105,882 3,109,923 3,110,606 3,050,000 3,113,615 3,118,333 3,123,684 -0.37%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 2.35% 6.57% 4.75% 1.49% 6.50% 6.21% 8.21% -
ROE 2.60% 8.69% 6.20% 1.94% 6.82% 6.13% 6.98% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 535.94 529.20 521.44 521.61 501.71 493.06 480.70 7.51%
EPS 12.61 34.76 24.79 7.75 32.59 30.64 39.46 -53.22%
DPS 10.80 10.80 9.00 9.13 9.00 9.00 3.00 134.70%
NAPS 4.84 4.00 4.00 4.00 4.78 5.00 5.65 -9.79%
Adjusted Per Share Value based on latest NOSH - 3,050,000
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 287.15 283.91 279.80 274.44 269.47 265.23 259.02 7.10%
EPS 6.75 18.65 13.30 4.08 17.50 16.48 21.26 -53.42%
DPS 5.76 5.76 4.81 4.81 4.84 4.84 1.61 133.73%
NAPS 2.5932 2.1459 2.1464 2.1046 2.5674 2.6896 3.0445 -10.13%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 9.05 9.00 8.90 9.40 8.80 9.85 10.00 -
P/RPS 1.69 1.70 1.71 1.80 1.75 2.00 2.08 -12.91%
P/EPS 71.80 25.89 35.91 121.33 27.00 32.15 25.34 100.11%
EY 1.39 3.86 2.78 0.82 3.70 3.11 3.95 -50.12%
DY 1.19 1.20 1.01 0.97 1.02 0.91 0.30 150.37%
P/NAPS 1.87 2.25 2.23 2.35 1.84 1.97 1.77 3.72%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 27/01/04 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 -
Price 9.50 9.25 8.85 8.85 9.60 8.95 9.80 -
P/RPS 1.77 1.75 1.70 1.70 1.91 1.82 2.04 -9.02%
P/EPS 75.37 26.61 35.71 114.23 29.46 29.21 24.83 109.50%
EY 1.33 3.76 2.80 0.88 3.39 3.42 4.03 -52.21%
DY 1.14 1.17 1.02 1.03 0.94 1.01 0.31 138.05%
P/NAPS 1.96 2.31 2.21 2.21 2.01 1.79 1.73 8.66%

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