[SARAWAK] QoQ TTM 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- 21.32%
YoY- 3128.59%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 220,800 208,805 264,921 267,655 265,060 263,002 206,806 4.44%
PBT 75,610 -11,370 194,809 115,207 101,999 -30,288 -36,157 -
Tax -37,678 -46,922 -40,265 -32,329 -33,685 -26,822 -24,542 32.90%
NP 37,932 -58,292 154,544 82,878 68,314 -57,110 -60,699 -
-
NP to SH 37,932 -58,292 154,544 82,878 68,314 -57,110 -60,699 -
-
Tax Rate 49.83% - 20.67% 28.06% 33.02% - - -
Total Cost 182,868 267,097 110,377 184,777 196,746 320,112 267,505 -22.30%
-
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 % 46.17% - - - - - - -
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 17.18% -27.92% 58.34% 30.96% 25.77% -21.71% -29.35% -
ROE 1.43% -2.16% 5.37% 2.89% 2.29% -1.95% -2.10% -
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 18.91 17.84 22.65 22.89 22.66 22.45 17.69 4.52%
EPS 3.25 -4.98 13.21 7.09 5.84 -4.88 -5.19 -
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 14.45 13.67 17.34 17.52 17.35 17.22 13.54 4.41%
EPS 2.48 -3.82 10.12 5.43 4.47 -3.74 -3.97 -
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 7.46 7.46 5.47 4.68 4.50 4.28 5.03 29.89%
P/EPS 43.40 -26.71 9.38 15.10 17.46 -19.69 -17.14 -
EY 2.30 -3.74 10.66 6.62 5.73 -5.08 -5.83 -
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 7.19 7.79 5.74 4.98 4.72 4.63 5.65 17.34%
P/EPS 41.86 -27.91 9.84 16.09 18.32 -21.33 -19.26 -
EY 2.39 -3.58 10.17 6.22 5.46 -4.69 -5.19 -
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