[SARAWAK] QoQ 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- -38.59%
YoY- 69.4%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
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 64,035 52,921 50,095 53,749 52,040 109,037 52,829 13.61%
PBT 157,095 -164,779 41,533 41,761 70,115 41,400 -38,069 -
Tax -2,978 -14,791 -13,699 -6,210 -12,222 -8,134 -5,763 -35.47%
NP 154,117 -179,570 27,834 35,551 57,893 33,266 -43,832 -
-
NP to SH 154,117 -179,570 27,834 35,551 57,893 33,266 -43,832 -
-
Tax Rate 1.90% - 32.98% 14.87% 17.43% 19.65% - -
Total Cost -90,082 232,491 22,261 18,198 -5,853 75,771 96,661 -
-
Net Worth 2,650,345 2,704,085 2,876,959 2,865,130 2,982,366 2,928,345 2,887,067 -5.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,513 - - - - - - -
Div Payout % 11.36% - - - - - - -
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 2,650,345 2,704,085 2,876,959 2,865,130 2,982,366 2,928,345 2,887,067 -5.51%
NOSH 1,167,553 1,170,599 1,169,495 1,169,440 1,169,555 1,171,338 1,168,853 -0.07%
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 240.68% -339.32% 55.56% 66.14% 111.25% 30.51% -82.97% -
ROE 5.81% -6.64% 0.97% 1.24% 1.94% 1.14% -1.52% -
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 5.48 4.52 4.28 4.60 4.45 9.31 4.52 13.63%
EPS 13.20 -15.34 2.38 3.04 4.95 2.84 -3.75 -
DPS 1.50 0.00 0.00 0.00 0.00 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 4.19 3.46 3.28 3.52 3.41 7.14 3.46 13.54%
EPS 10.09 -11.75 1.82 2.33 3.79 2.18 -2.87 -
DPS 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7349 1.7701 1.8832 1.8755 1.9522 1.9169 1.8899 -5.52%
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 25.71 29.42 28.95 23.28 22.92 10.31 19.69 19.36%
P/EPS 10.68 -8.67 52.10 35.20 20.61 33.80 -23.73 -
EY 9.36 -11.53 1.92 2.84 4.85 2.96 -4.21 -
DY 1.06 0.00 0.00 0.00 0.00 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 24.80 30.75 30.35 24.80 24.05 11.17 22.13 7.85%
P/EPS 10.30 -9.06 54.62 37.50 21.62 36.62 -26.67 -
EY 9.71 -11.04 1.83 2.67 4.63 2.73 -3.75 -
DY 1.10 0.00 0.00 0.00 0.00 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