[TENAGA] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -102.49%
YoY- -103.98%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 5,601,700 4,911,400 4,544,800 4,243,900 4,055,900 3,809,800 3,613,700 7.57%
PBT 1,337,600 747,600 216,500 136,800 798,200 788,100 770,400 9.62%
Tax -89,800 -143,100 -208,000 -163,200 -135,000 -29,100 -61,400 6.53%
NP 1,247,800 604,500 8,500 -26,400 663,200 759,000 709,000 9.87%
-
NP to SH 1,246,200 595,600 8,500 -26,400 663,200 759,000 709,000 9.85%
-
Tax Rate 6.71% 19.14% 96.07% 119.30% 16.91% 3.69% 7.97% -
Total Cost 4,353,900 4,306,900 4,536,300 4,270,300 3,392,700 3,050,800 2,904,700 6.97%
-
Net Worth 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 17,295,245 15,237,281 5.77%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 17,295,245 15,237,281 5.77%
NOSH 4,184,687 3,228,184 3,148,148 3,105,882 3,113,615 3,110,655 3,109,649 5.07%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 22.28% 12.31% 0.19% -0.62% 16.35% 19.92% 19.62% -
ROE 5.84% 3.69% 0.06% -0.18% 4.46% 4.39% 4.65% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 133.86 152.14 144.36 136.64 130.26 122.48 116.21 2.38%
EPS 29.78 14.76 0.27 -0.85 21.30 24.40 22.80 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.10 5.00 4.64 4.84 4.78 5.56 4.90 0.66%
Adjusted Per Share Value based on latest NOSH - 3,105,882
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 96.63 84.72 78.40 73.21 69.97 65.72 62.34 7.57%
EPS 21.50 10.27 0.15 -0.46 11.44 13.09 12.23 9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6816 2.7844 2.5199 2.5932 2.5674 2.9835 2.6285 5.77%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 - - -
Price 11.00 9.80 11.30 9.05 8.80 0.00 0.00 -
P/RPS 8.22 6.44 7.83 6.62 6.76 0.00 0.00 -
P/EPS 36.94 53.12 4,185.19 -1,064.71 41.31 0.00 0.00 -
EY 2.71 1.88 0.02 -0.09 2.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.96 2.44 1.87 1.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 25/01/07 25/01/06 26/01/05 27/01/04 28/01/03 31/01/02 31/01/01 -
Price 12.20 10.50 10.80 9.50 9.60 0.00 0.00 -
P/RPS 9.11 6.90 7.48 6.95 7.37 0.00 0.00 -
P/EPS 40.97 56.91 4,000.00 -1,117.65 45.07 0.00 0.00 -
EY 2.44 1.76 0.03 -0.09 2.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.10 2.33 1.96 2.01 0.00 0.00 -

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