[SARAWAK] YoY Cumulative 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- 145.62%
YoY- -86.57%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 861,557 370,609 156,765 213,020 151,070 128,465 117,185 39.42%
PBT 205,699 102,663 -81,485 31,884 99,816 93,249 100,261 12.71%
Tax -49,867 -16,197 -34,700 -21,463 -22,236 -21,497 -18,051 18.44%
NP 155,832 86,466 -116,185 10,421 77,580 71,752 82,210 11.24%
-
NP to SH 154,345 83,118 -116,185 10,421 77,580 71,752 82,210 11.06%
-
Tax Rate 24.24% 15.78% - 67.32% 22.28% 23.05% 18.00% -
Total Cost 705,725 284,143 272,950 202,599 73,490 56,713 34,975 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 7.01% 4.80% -4.30% 0.36% 2.59% 2.45% 2.86% -
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 56.71 28.67 13.40 18.19 12.91 10.98 9.98 33.56%
EPS 10.16 6.43 -9.93 0.89 6.63 6.13 7.00 6.40%
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 56.40 24.26 10.26 13.94 9.89 8.41 7.67 39.42%
EPS 10.10 5.44 -7.61 0.68 5.08 4.70 5.38 11.06%
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 2.17 4.36 9.93 5.28 0.00 0.00 0.00 -
P/EPS 12.11 19.44 -13.39 107.87 0.00 0.00 0.00 -
EY 8.26 5.14 -7.47 0.93 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 2.43 3.91 10.37 5.72 0.00 0.00 0.00 -
P/EPS 13.58 17.42 -14.00 116.85 0.00 0.00 0.00 -
EY 7.36 5.74 -7.14 0.86 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