[SARAWAK] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -31.74%
YoY- -24.99%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 51,154 49,982 52,841 50,234 47,995 45,290 48,182 4.07%
PBT 28,553 -62,172 35,531 28,074 36,211 28,636 31,984 -7.29%
Tax -7,566 -5,359 -5,854 -8,640 -7,742 -4,733 -7,896 -2.80%
NP 20,987 -67,531 29,677 19,434 28,469 23,903 24,088 -8.78%
-
NP to SH 20,987 -67,531 29,677 19,434 28,469 23,903 24,088 -8.78%
-
Tax Rate 26.50% - 16.48% 30.78% 21.38% 16.53% 24.69% -
Total Cost 30,167 117,513 23,164 30,800 19,526 21,387 24,094 16.18%
-
Net Worth 2,954,594 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 2,923,301 0.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 35,854 - -
Div Payout % - - - - - 150.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,954,594 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 2,923,301 0.71%
NOSH 1,172,458 1,170,762 1,168,385 1,143,176 1,186,208 1,195,150 1,169,320 0.17%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 41.03% -135.11% 56.16% 38.69% 59.32% 52.78% 49.99% -
ROE 0.71% -2.31% 0.99% 0.67% 0.95% 0.80% 0.82% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.36 4.27 4.52 4.39 4.05 3.79 4.12 3.85%
EPS 1.79 -5.77 2.54 1.70 2.40 2.00 2.06 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.52 2.50 2.56 2.54 2.52 2.50 2.50 0.53%
Adjusted Per Share Value based on latest NOSH - 1,143,176
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.35 3.27 3.46 3.29 3.14 2.96 3.15 4.19%
EPS 1.37 -4.42 1.94 1.27 1.86 1.56 1.58 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
NAPS 1.9341 1.9159 1.9579 1.9007 1.9567 1.9558 1.9136 0.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 19.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 48.04 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 21/02/03 03/12/02 24/08/02 24/05/02 19/02/02 19/11/01 -
Price 0.96 0.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 22.00 22.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 53.63 -16.47 0.00 0.00 0.00 0.00 0.00 -
EY 1.86 -6.07 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.00 0.00 0.00 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