[SARAWAK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 90.34%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 653,340 618,025 560,974 88,924 103,844 103,983 98,229 37.09%
PBT 144,219 186,345 151,391 53,320 83,294 -9,516 64,285 14.40%
Tax 5,648 -8,203 -34,513 -1,040 -19,909 -13,329 -16,382 -
NP 149,867 178,142 116,878 52,280 63,385 -22,845 47,903 20.91%
-
NP to SH 149,398 177,781 115,703 50,138 63,385 -22,845 47,903 20.85%
-
Tax Rate -3.92% 4.40% 22.80% 1.95% 23.90% - 25.48% -
Total Cost 503,473 439,883 444,096 36,644 40,459 126,828 50,326 46.73%
-
Net Worth 2,705,274 2,431,193 2,156,145 1,565,341 2,876,883 2,893,699 2,967,649 -1.52%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,705,274 2,431,193 2,156,145 1,565,341 2,876,883 2,893,699 2,967,649 -1.52%
NOSH 1,519,816 1,519,495 1,518,412 1,176,948 1,169,464 1,171,538 1,168,365 4.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 22.94% 28.82% 20.83% 58.79% 61.04% -21.97% 48.77% -
ROE 5.52% 7.31% 5.37% 3.20% 2.20% -0.79% 1.61% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.99 40.67 36.94 7.56 8.88 8.88 8.41 31.21%
EPS 9.83 11.70 7.62 4.26 5.42 -1.95 4.10 15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.60 1.42 1.33 2.46 2.47 2.54 -5.74%
Adjusted Per Share Value based on latest NOSH - 1,183,930
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 42.77 40.46 36.72 5.82 6.80 6.81 6.43 37.09%
EPS 9.78 11.64 7.57 3.28 4.15 -1.50 3.14 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7709 1.5914 1.4114 1.0247 1.8832 1.8942 1.9426 -1.52%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.98 2.12 1.24 1.25 1.24 0.89 0.00 -
P/RPS 6.93 5.21 3.36 16.54 13.96 10.03 0.00 -
P/EPS 30.32 18.12 16.27 29.34 22.88 -45.64 0.00 -
EY 3.30 5.52 6.15 3.41 4.37 -2.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.32 0.87 0.94 0.50 0.36 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 23/08/07 25/08/06 15/08/05 27/08/04 29/08/03 24/08/02 -
Price 2.28 2.17 1.24 1.29 1.30 1.00 0.00 -
P/RPS 5.30 5.34 3.36 17.07 14.64 11.27 0.00 -
P/EPS 23.19 18.55 16.27 30.28 23.99 -51.28 0.00 -
EY 4.31 5.39 6.15 3.30 4.17 -1.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.36 0.87 0.97 0.53 0.40 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