[SARAWAK] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 5.83%
YoY- 17.2%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 206,806 204,211 201,052 201,572 204,657 204,372 199,894 2.29%
PBT -36,157 29,986 37,644 127,796 124,249 130,072 121,217 -
Tax -24,542 -27,419 -27,595 -26,320 -28,362 -27,711 -25,582 -2.73%
NP -60,699 2,567 10,049 101,476 95,887 102,361 95,635 -
-
NP to SH -60,699 2,567 10,049 101,476 95,887 102,361 95,635 -
-
Tax Rate - 91.44% 73.31% 20.60% 22.83% 21.30% 21.10% -
Total Cost 267,505 201,644 191,003 100,096 108,770 102,011 104,259 87.74%
-
Net Worth 2,887,067 2,954,594 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 -2.26%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,887,067 2,954,594 2,926,906 2,991,067 2,903,668 2,989,244 2,987,875 -2.26%
NOSH 1,168,853 1,172,458 1,170,762 1,168,385 1,143,176 1,186,208 1,195,150 -1.47%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -29.35% 1.26% 5.00% 50.34% 46.85% 50.09% 47.84% -
ROE -2.10% 0.09% 0.34% 3.39% 3.30% 3.42% 3.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.69 17.42 17.17 17.25 17.90 17.23 16.73 3.80%
EPS -5.19 0.22 0.86 8.69 8.39 8.63 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.52 2.50 2.56 2.54 2.52 2.50 -0.80%
Adjusted Per Share Value based on latest NOSH - 1,168,385
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.54 13.37 13.16 13.19 13.40 13.38 13.08 2.33%
EPS -3.97 0.17 0.66 6.64 6.28 6.70 6.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8899 1.9341 1.9159 1.9579 1.9007 1.9567 1.9558 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.89 0.86 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.03 4.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS -17.14 392.80 0.00 0.00 0.00 0.00 0.00 -
EY -5.83 0.25 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 0.36 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 21/02/03 03/12/02 24/08/02 24/05/02 19/02/02 -
Price 1.00 0.96 0.95 0.00 0.00 0.00 0.00 -
P/RPS 5.65 5.51 5.53 0.00 0.00 0.00 0.00 -
P/EPS -19.26 438.47 110.68 0.00 0.00 0.00 0.00 -
EY -5.19 0.23 0.90 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 0.40 0.38 0.38 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