[SARAWAK] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 185.83%
YoY- 166.21%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 281,685 44,767 44,157 64,035 52,921 50,095 53,749 201.41%
PBT 49,343 25,611 27,709 157,095 -164,779 41,533 41,761 11.75%
Tax -15,157 -501 -1,368 -2,978 -14,791 -13,699 -6,210 81.18%
NP 34,186 25,110 26,341 154,117 -179,570 27,834 35,551 -2.57%
-
NP to SH 32,980 23,797 26,341 154,117 -179,570 27,834 35,551 -4.87%
-
Tax Rate 30.72% 1.96% 4.94% 1.90% - 32.98% 14.87% -
Total Cost 247,499 19,657 17,816 -90,082 232,491 22,261 18,198 468.86%
-
Net Worth 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 2,865,130 -20.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 17,513 - - - -
Div Payout % - - - 11.36% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 2,865,130 -20.33%
NOSH 1,519,815 1,183,930 1,170,711 1,167,553 1,170,599 1,169,495 1,169,440 19.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.14% 56.09% 59.65% 240.68% -339.32% 55.56% 66.14% -
ROE 1.62% 1.51% 0.98% 5.81% -6.64% 0.97% 1.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.53 3.78 3.77 5.48 4.52 4.28 4.60 152.95%
EPS 2.17 2.01 2.25 13.20 -15.34 2.38 3.04 -20.11%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.34 1.33 2.30 2.27 2.31 2.46 2.45 -33.09%
Adjusted Per Share Value based on latest NOSH - 1,167,553
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.44 2.93 2.89 4.19 3.46 3.28 3.52 201.32%
EPS 2.16 1.56 1.72 10.09 -11.75 1.82 2.33 -4.92%
DPS 0.00 0.00 0.00 1.15 0.00 0.00 0.00 -
NAPS 1.3331 1.0307 1.7626 1.7349 1.7701 1.8832 1.8755 -20.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.25 1.25 1.39 1.41 1.33 1.24 1.07 -
P/RPS 6.74 33.06 36.85 25.71 29.42 28.95 23.28 -56.20%
P/EPS 57.60 62.19 61.78 10.68 -8.67 52.10 35.20 38.82%
EY 1.74 1.61 1.62 9.36 -11.53 1.92 2.84 -27.84%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.60 0.62 0.58 0.50 0.44 64.62%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 27/08/04 21/05/04 -
Price 1.12 1.29 1.22 1.36 1.39 1.30 1.14 -
P/RPS 6.04 34.12 32.35 24.80 30.75 30.35 24.80 -60.96%
P/EPS 51.61 64.18 54.22 10.30 -9.06 54.62 37.50 23.70%
EY 1.94 1.56 1.84 9.71 -11.04 1.83 2.67 -19.16%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.53 0.60 0.60 0.53 0.47 47.22%

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