[SARAWAK] YoY 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- -9.66%
YoY- -14.5%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 333,497 327,589 300,402 44,767 50,095 52,829 50,234 37.05%
PBT 61,384 123,872 82,260 25,611 41,533 -38,069 28,074 13.91%
Tax 22,320 8,574 -17,324 -501 -13,699 -5,763 -8,640 -
NP 83,704 132,446 64,936 25,110 27,834 -43,832 19,434 27.52%
-
NP to SH 83,422 132,034 63,763 23,797 27,834 -43,832 19,434 27.45%
-
Tax Rate -36.36% -6.92% 21.06% 1.96% 32.98% - 30.78% -
Total Cost 249,793 195,143 235,466 19,657 22,261 96,661 30,800 41.69%
-
Net Worth 2,704,757 2,431,005 2,155,796 1,574,627 2,876,959 2,887,067 2,903,668 -1.17%
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 2,704,757 2,431,005 2,155,796 1,574,627 2,876,959 2,887,067 2,903,668 -1.17%
NOSH 1,519,526 1,519,378 1,518,166 1,183,930 1,169,495 1,168,853 1,143,176 4.85%
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 25.10% 40.43% 21.62% 56.09% 55.56% -82.97% 38.69% -
ROE 3.08% 5.43% 2.96% 1.51% 0.97% -1.52% 0.67% -
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 21.95 21.56 19.79 3.78 4.28 4.52 4.39 30.73%
EPS 5.49 8.69 4.20 2.01 2.38 -3.75 1.70 21.55%
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 21.83 21.44 19.66 2.93 3.28 3.46 3.29 37.04%
EPS 5.46 8.64 4.17 1.56 1.82 -2.87 1.27 27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7705 1.5913 1.4112 1.0307 1.8832 1.8899 1.9007 -1.17%
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 13.58 9.83 6.27 33.06 28.95 19.69 0.00 -
P/EPS 54.28 24.40 29.52 62.19 52.10 -23.73 0.00 -
EY 1.84 4.10 3.39 1.61 1.92 -4.21 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 10.39 10.06 6.27 34.12 30.35 22.13 0.00 -
P/EPS 41.53 24.97 29.52 64.18 54.62 -26.67 0.00 -
EY 2.41 4.00 3.39 1.56 1.83 -3.75 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