[SARAWAK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 130.41%
YoY- -86.57%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,148,742 494,145 209,020 284,026 201,426 171,286 156,246 39.42%
PBT 274,265 136,884 -108,646 42,512 133,088 124,332 133,681 12.71%
Tax -66,489 -21,596 -46,266 -28,617 -29,648 -28,662 -24,068 18.44%
NP 207,776 115,288 -154,913 13,894 103,440 95,669 109,613 11.24%
-
NP to SH 205,793 110,824 -154,913 13,894 103,440 95,669 109,613 11.06%
-
Tax Rate 24.24% 15.78% - 67.32% 22.28% 23.05% 18.00% -
Total Cost 940,966 378,857 363,933 270,132 97,986 75,617 46,633 64.96%
-
Net Worth 2,202,758 1,732,163 2,702,792 2,927,247 2,995,547 2,926,264 2,877,350 -4.35%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,202,758 1,732,163 2,702,792 2,927,247 2,995,547 2,926,264 2,877,350 -4.35%
NOSH 1,519,143 1,292,659 1,170,040 1,170,898 1,170,135 1,170,505 1,174,428 4.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 18.09% 23.33% -74.11% 4.89% 51.35% 55.85% 70.15% -
ROE 9.34% 6.40% -5.73% 0.47% 3.45% 3.27% 3.81% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.62 38.23 17.86 24.26 17.21 14.63 13.30 33.57%
EPS 13.55 8.57 -13.24 1.19 8.84 8.17 9.33 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.34 2.31 2.50 2.56 2.50 2.45 -8.36%
Adjusted Per Share Value based on latest NOSH - 1,171,338
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.20 32.35 13.68 18.59 13.19 11.21 10.23 39.41%
EPS 13.47 7.25 -10.14 0.91 6.77 6.26 7.18 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4419 1.1339 1.7692 1.9162 1.9609 1.9155 1.8835 -4.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.23 1.25 1.33 0.96 0.00 0.00 0.00 -
P/RPS 1.63 3.27 7.44 3.96 0.00 0.00 0.00 -
P/EPS 9.08 14.58 -10.05 80.90 0.00 0.00 0.00 -
EY 11.01 6.86 -9.95 1.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.58 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 25/11/05 25/11/04 14/11/03 03/12/02 19/11/01 21/11/00 -
Price 1.38 1.12 1.39 1.04 0.00 0.00 0.00 -
P/RPS 1.82 2.93 7.78 4.29 0.00 0.00 0.00 -
P/EPS 10.19 13.06 -10.50 87.64 0.00 0.00 0.00 -
EY 9.82 7.65 -9.53 1.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.60 0.42 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