[SARAWAK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 735.39%
YoY- -26.28%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 265,060 284,026 207,966 204,616 201,052 201,426 196,458 22.03%
PBT 101,999 42,512 -19,032 114,212 37,644 133,088 128,570 -14.26%
Tax -33,685 -28,617 -26,658 -30,264 -27,595 -29,648 -32,764 1.86%
NP 68,314 13,894 -45,690 83,948 10,049 103,440 95,806 -20.13%
-
NP to SH 68,314 13,894 -45,690 83,948 10,049 103,440 95,806 -20.13%
-
Tax Rate 33.02% 67.32% - 26.50% 73.31% 22.28% 25.48% -
Total Cost 196,746 270,132 253,656 120,668 191,003 97,986 100,652 56.14%
-
Net Worth 2,988,005 2,927,247 2,893,699 2,954,594 2,914,825 2,995,547 2,967,649 0.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 17,576 - - - 17,488 - - -
Div Payout % 25.73% - - - 174.04% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,988,005 2,927,247 2,893,699 2,954,594 2,914,825 2,995,547 2,967,649 0.45%
NOSH 1,171,766 1,170,898 1,171,538 1,172,458 1,165,930 1,170,135 1,168,365 0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 25.77% 4.89% -21.97% 41.03% 5.00% 51.35% 48.77% -
ROE 2.29% 0.47% -1.58% 2.84% 0.34% 3.45% 3.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.62 24.26 17.75 17.45 17.24 17.21 16.81 21.81%
EPS 5.83 1.19 -3.90 7.16 0.86 8.84 8.20 -20.29%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.55 2.50 2.47 2.52 2.50 2.56 2.54 0.26%
Adjusted Per Share Value based on latest NOSH - 1,172,458
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.35 18.59 13.61 13.39 13.16 13.19 12.86 22.03%
EPS 4.47 0.91 -2.99 5.50 0.66 6.77 6.27 -20.14%
DPS 1.15 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 1.9559 1.9162 1.8942 1.9341 1.908 1.9609 1.9426 0.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.02 0.96 0.89 0.86 0.00 0.00 0.00 -
P/RPS 4.51 3.96 5.01 4.93 0.00 0.00 0.00 -
P/EPS 17.50 80.90 -22.82 12.01 0.00 0.00 0.00 -
EY 5.72 1.24 -4.38 8.33 0.00 0.00 0.00 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.36 0.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 14/11/03 29/08/03 30/05/03 21/02/03 03/12/02 24/08/02 -
Price 1.07 1.04 1.00 0.96 0.95 0.00 0.00 -
P/RPS 4.73 4.29 5.63 5.50 5.51 0.00 0.00 -
P/EPS 18.35 87.64 -25.64 13.41 110.22 0.00 0.00 -
EY 5.45 1.14 -3.90 7.46 0.91 0.00 0.00 -
DY 1.40 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.38 0.38 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