[SARAWAK] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 735.39%
YoY- -26.28%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,042,288 176,628 214,996 204,616 191,980 174,068 140,396 39.64%
PBT 273,796 110,836 167,044 114,212 144,844 109,424 144,356 11.25%
Tax -66,028 -5,472 -24,840 -30,264 -30,968 -22,452 -20,728 21.28%
NP 207,768 105,364 142,204 83,948 113,876 86,972 123,628 9.03%
-
NP to SH 207,760 105,364 142,204 83,948 113,876 86,972 123,628 9.03%
-
Tax Rate 24.12% 4.94% 14.87% 26.50% 21.38% 20.52% 14.36% -
Total Cost 834,520 71,264 72,792 120,668 78,104 87,096 16,768 91.73%
-
Net Worth 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -4.66%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -4.66%
NOSH 1,518,713 1,170,711 1,169,440 1,172,458 1,186,208 1,168,978 1,188,730 4.16%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 19.93% 59.65% 66.14% 41.03% 59.32% 49.96% 88.06% -
ROE 9.70% 3.91% 4.96% 2.84% 3.81% 3.04% 4.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 68.63 15.09 18.38 17.45 16.18 14.89 11.81 34.06%
EPS 13.68 9.00 12.16 7.16 9.60 7.60 10.40 4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 2.30 2.45 2.52 2.52 2.45 2.40 -8.47%
Adjusted Per Share Value based on latest NOSH - 1,172,458
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 68.23 11.56 14.07 13.39 12.57 11.39 9.19 39.65%
EPS 13.60 6.90 9.31 5.50 7.45 5.69 8.09 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4017 1.7626 1.8755 1.9341 1.9567 1.8748 1.8675 -4.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.20 1.39 1.07 0.86 0.00 0.00 0.00 -
P/RPS 1.75 9.21 5.82 4.93 0.00 0.00 0.00 -
P/EPS 8.77 15.44 8.80 12.01 0.00 0.00 0.00 -
EY 11.40 6.47 11.36 8.33 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 0.60 0.44 0.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 20/05/05 21/05/04 30/05/03 24/05/02 28/05/01 25/05/00 -
Price 1.23 1.22 1.14 0.96 0.00 0.00 0.00 -
P/RPS 1.79 8.09 6.20 5.50 0.00 0.00 0.00 -
P/EPS 8.99 13.56 9.38 13.41 0.00 0.00 0.00 -
EY 11.12 7.38 10.67 7.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.47 0.38 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