[SARAWAK] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 78.29%
YoY- 377.46%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 44,157 220,800 156,765 103,844 53,749 265,060 213,020 -64.94%
PBT 27,709 75,610 -81,485 83,294 41,761 101,999 31,884 -8.92%
Tax -1,368 -37,678 -34,700 -19,909 -6,210 -33,685 -21,463 -84.01%
NP 26,341 37,932 -116,185 63,385 35,551 68,314 10,421 85.45%
-
NP to SH 26,341 37,932 -116,185 63,385 35,551 68,314 10,421 85.45%
-
Tax Rate 4.94% 49.83% - 23.90% 14.87% 33.02% 67.32% -
Total Cost 17,816 182,868 272,950 40,459 18,198 196,746 202,599 -80.19%
-
Net Worth 2,692,635 2,690,801 2,702,792 2,876,883 2,865,130 2,988,005 2,927,247 -5.41%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 17,780 - - - 17,576 - -
Div Payout % - 46.87% - - - 25.73% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,692,635 2,690,801 2,702,792 2,876,883 2,865,130 2,988,005 2,927,247 -5.41%
NOSH 1,170,711 1,185,374 1,170,040 1,169,464 1,169,440 1,171,766 1,170,898 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 59.65% 17.18% -74.11% 61.04% 66.14% 25.77% 4.89% -
ROE 0.98% 1.41% -4.30% 2.20% 1.24% 2.29% 0.36% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.77 18.63 13.40 8.88 4.60 22.62 18.19 -64.94%
EPS 2.25 3.20 -9.93 5.42 3.04 5.83 0.89 85.47%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 2.30 2.27 2.31 2.46 2.45 2.55 2.50 -5.40%
Adjusted Per Share Value based on latest NOSH - 1,169,495
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.89 14.45 10.26 6.80 3.52 17.35 13.94 -64.93%
EPS 1.72 2.48 -7.61 4.15 2.33 4.47 0.68 85.53%
DPS 0.00 1.16 0.00 0.00 0.00 1.15 0.00 -
NAPS 1.7626 1.7614 1.7692 1.8832 1.8755 1.9559 1.9162 -5.41%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.39 1.41 1.33 1.24 1.07 1.02 0.96 -
P/RPS 36.85 7.57 9.93 13.96 23.28 4.51 5.28 264.77%
P/EPS 61.78 44.06 -13.39 22.88 35.20 17.50 107.87 -31.01%
EY 1.62 2.27 -7.47 4.37 2.84 5.72 0.93 44.72%
DY 0.00 1.06 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.60 0.62 0.58 0.50 0.44 0.40 0.38 35.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 27/04/05 25/11/04 27/08/04 21/05/04 25/02/04 14/11/03 -
Price 1.22 1.36 1.39 1.30 1.14 1.07 1.04 -
P/RPS 32.35 7.30 10.37 14.64 24.80 4.73 5.72 217.09%
P/EPS 54.22 42.50 -14.00 23.99 37.50 18.35 116.85 -40.03%
EY 1.84 2.35 -7.14 4.17 2.67 5.45 0.86 65.96%
DY 0.00 1.10 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.53 0.60 0.60 0.53 0.47 0.42 0.42 16.75%

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