[SARAWAK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 47.28%
YoY- -68.48%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 300,583 300,402 260,572 309,473 281,685 44,767 44,157 258.75%
PBT 55,423 82,260 68,449 77,652 49,343 25,611 27,709 58.68%
Tax -16,469 -17,324 -16,507 -28,403 -15,157 -501 -1,368 424.48%
NP 38,954 64,936 51,942 49,249 34,186 25,110 26,341 29.77%
-
NP to SH 38,642 63,763 51,940 48,573 32,980 23,797 26,341 29.07%
-
Tax Rate 29.72% 21.06% 24.12% 36.58% 30.72% 1.96% 4.94% -
Total Cost 261,629 235,466 208,630 260,224 247,499 19,657 17,816 498.69%
-
Net Worth 2,205,941 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 -12.43%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 59,292 - - - -
Div Payout % - - - 122.07% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 2,205,941 2,155,796 2,141,385 2,098,031 2,036,552 1,574,627 2,692,635 -12.43%
NOSH 1,521,338 1,518,166 1,518,713 1,520,312 1,519,815 1,183,930 1,170,711 19.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.96% 21.62% 19.93% 15.91% 12.14% 56.09% 59.65% -
ROE 1.75% 2.96% 2.43% 2.32% 1.62% 1.51% 0.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.76 19.79 17.16 20.36 18.53 3.78 3.77 201.43%
EPS 2.54 4.20 3.42 3.20 2.17 2.01 2.25 8.40%
DPS 0.00 0.00 0.00 3.90 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.41 1.38 1.34 1.33 2.30 -26.45%
Adjusted Per Share Value based on latest NOSH - 1,520,312
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.68 19.66 17.06 20.26 18.44 2.93 2.89 258.84%
EPS 2.53 4.17 3.40 3.18 2.16 1.56 1.72 29.30%
DPS 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
NAPS 1.444 1.4112 1.4017 1.3734 1.3331 1.0307 1.7626 -12.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.23 1.24 1.20 1.25 1.25 1.25 1.39 -
P/RPS 6.23 6.27 6.99 6.14 6.74 33.06 36.85 -69.39%
P/EPS 48.43 29.52 35.09 39.12 57.60 62.19 61.78 -14.96%
EY 2.07 3.39 2.85 2.56 1.74 1.61 1.62 17.73%
DY 0.00 0.00 0.00 3.12 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.85 0.91 0.93 0.94 0.60 26.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 25/05/06 27/02/06 25/11/05 15/08/05 20/05/05 -
Price 1.38 1.24 1.23 1.22 1.12 1.29 1.22 -
P/RPS 6.98 6.27 7.17 5.99 6.04 34.12 32.35 -63.99%
P/EPS 54.33 29.52 35.96 38.19 51.61 64.18 54.22 0.13%
EY 1.84 3.39 2.78 2.62 1.94 1.56 1.84 0.00%
DY 0.00 0.00 0.00 3.20 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.87 0.88 0.84 0.97 0.53 47.50%

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