[SARAWAK] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 108.16%
YoY- 69.4%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 220,800 209,020 207,688 214,996 265,060 284,026 207,966 4.05%
PBT 75,610 -108,646 166,588 167,044 101,999 42,512 -19,032 -
Tax -37,678 -46,266 -39,818 -24,840 -33,685 -28,617 -26,658 25.81%
NP 37,932 -154,913 126,770 142,204 68,314 13,894 -45,690 -
-
NP to SH 37,932 -154,913 126,770 142,204 68,314 13,894 -45,690 -
-
Tax Rate 49.83% - 23.90% 14.87% 33.02% 67.32% - -
Total Cost 182,868 363,933 80,918 72,792 196,746 270,132 253,656 -19.51%
-
Net Worth 2,690,801 2,702,792 2,876,883 2,865,130 2,988,005 2,927,247 2,893,699 -4.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,780 - - - 17,576 - - -
Div Payout % 46.87% - - - 25.73% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,690,801 2,702,792 2,876,883 2,865,130 2,988,005 2,927,247 2,893,699 -4.70%
NOSH 1,185,374 1,170,040 1,169,464 1,169,440 1,171,766 1,170,898 1,171,538 0.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.18% -74.11% 61.04% 66.14% 25.77% 4.89% -21.97% -
ROE 1.41% -5.73% 4.41% 4.96% 2.29% 0.47% -1.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.63 17.86 17.76 18.38 22.62 24.26 17.75 3.26%
EPS 3.20 -13.24 10.84 12.16 5.83 1.19 -3.90 -
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.27 2.31 2.46 2.45 2.55 2.50 2.47 -5.44%
Adjusted Per Share Value based on latest NOSH - 1,169,440
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.45 13.68 13.60 14.07 17.35 18.59 13.61 4.05%
EPS 2.48 -10.14 8.30 9.31 4.47 0.91 -2.99 -
DPS 1.16 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 1.7614 1.7692 1.8832 1.8755 1.9559 1.9162 1.8942 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.41 1.33 1.24 1.07 1.02 0.96 0.89 -
P/RPS 7.57 7.44 6.98 5.82 4.51 3.96 5.01 31.51%
P/EPS 44.06 -10.05 11.44 8.80 17.50 80.90 -22.82 -
EY 2.27 -9.95 8.74 11.36 5.72 1.24 -4.38 -
DY 1.06 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.62 0.58 0.50 0.44 0.40 0.38 0.36 43.44%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/04/05 25/11/04 27/08/04 21/05/04 25/02/04 14/11/03 29/08/03 -
Price 1.36 1.39 1.30 1.14 1.07 1.04 1.00 -
P/RPS 7.30 7.78 7.32 6.20 4.73 4.29 5.63 18.81%
P/EPS 42.50 -10.50 11.99 9.38 18.35 87.64 -25.64 -
EY 2.35 -9.53 8.34 10.67 5.45 1.14 -3.90 -
DY 1.10 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 0.60 0.60 0.53 0.47 0.42 0.42 0.40 30.87%

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