[SARAWAK] YoY Cumulative Quarter 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- -47.96%
YoY- 69.4%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 290,436 260,572 44,157 53,749 51,154 47,995 43,517 37.19%
PBT 63,019 68,449 27,709 41,761 28,553 36,211 27,356 14.91%
Tax -17,323 -16,507 -1,368 -6,210 -7,566 -7,742 -5,613 20.65%
NP 45,696 51,942 26,341 35,551 20,987 28,469 21,743 13.17%
-
NP to SH 45,747 51,940 26,341 35,551 20,987 28,469 21,743 13.19%
-
Tax Rate 27.49% 24.12% 4.94% 14.87% 26.50% 21.38% 20.52% -
Total Cost 244,740 208,630 17,816 18,198 30,167 19,526 21,774 49.64%
-
Net Worth 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 -3.20%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 -3.20%
NOSH 1,519,833 1,518,713 1,170,711 1,169,440 1,172,458 1,186,208 1,168,978 4.46%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.73% 19.93% 59.65% 66.14% 41.03% 59.32% 49.96% -
ROE 1.94% 2.43% 0.98% 1.24% 0.71% 0.95% 0.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.11 17.16 3.77 4.60 4.36 4.05 3.72 31.34%
EPS 3.01 3.42 2.25 3.04 1.79 2.40 1.90 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.41 2.30 2.45 2.52 2.52 2.45 -7.34%
Adjusted Per Share Value based on latest NOSH - 1,169,440
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.01 17.06 2.89 3.52 3.35 3.14 2.85 37.18%
EPS 2.99 3.40 1.72 2.33 1.37 1.86 1.42 13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5421 1.4017 1.7626 1.8755 1.9341 1.9567 1.8748 -3.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.05 1.20 1.39 1.07 0.86 0.00 0.00 -
P/RPS 10.73 6.99 36.85 23.28 19.71 0.00 0.00 -
P/EPS 68.11 35.09 61.78 35.20 48.04 0.00 0.00 -
EY 1.47 2.85 1.62 2.84 2.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.85 0.60 0.44 0.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 25/05/06 20/05/05 21/05/04 30/05/03 24/05/02 28/05/01 -
Price 2.11 1.23 1.22 1.14 0.96 0.00 0.00 -
P/RPS 11.04 7.17 32.35 24.80 22.00 0.00 0.00 -
P/EPS 70.10 35.96 54.22 37.50 53.63 0.00 0.00 -
EY 1.43 2.78 1.84 2.67 1.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.87 0.53 0.47 0.38 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