[SARAWAK] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.91%
YoY- -25.91%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 319,843 290,436 260,572 44,157 53,749 51,154 47,995 37.14%
PBT 82,835 63,019 68,449 27,709 41,761 28,553 36,211 14.77%
Tax -16,672 -17,323 -16,507 -1,368 -6,210 -7,566 -7,742 13.62%
NP 66,163 45,696 51,942 26,341 35,551 20,987 28,469 15.07%
-
NP to SH 65,976 45,747 51,940 26,341 35,551 20,987 28,469 15.02%
-
Tax Rate 20.13% 27.49% 24.12% 4.94% 14.87% 26.50% 21.38% -
Total Cost 253,680 244,740 208,630 17,816 18,198 30,167 19,526 53.26%
-
Net Worth 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 -1.82%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,675,524 2,355,742 2,141,385 2,692,635 2,865,130 2,954,594 2,989,244 -1.82%
NOSH 1,520,184 1,519,833 1,518,713 1,170,711 1,169,440 1,172,458 1,186,208 4.21%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.69% 15.73% 19.93% 59.65% 66.14% 41.03% 59.32% -
ROE 2.47% 1.94% 2.43% 0.98% 1.24% 0.71% 0.95% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 21.04 19.11 17.16 3.77 4.60 4.36 4.05 31.56%
EPS 4.34 3.01 3.42 2.25 3.04 1.79 2.40 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.55 1.41 2.30 2.45 2.52 2.52 -5.80%
Adjusted Per Share Value based on latest NOSH - 1,170,711
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.94 19.01 17.06 2.89 3.52 3.35 3.14 37.15%
EPS 4.32 2.99 3.40 1.72 2.33 1.37 1.86 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7514 1.5421 1.4017 1.7626 1.8755 1.9341 1.9567 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.11 2.05 1.20 1.39 1.07 0.86 0.00 -
P/RPS 10.03 10.73 6.99 36.85 23.28 19.71 0.00 -
P/EPS 48.62 68.11 35.09 61.78 35.20 48.04 0.00 -
EY 2.06 1.47 2.85 1.62 2.84 2.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.32 0.85 0.60 0.44 0.34 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 22/05/07 25/05/06 20/05/05 21/05/04 30/05/03 24/05/02 -
Price 2.90 2.11 1.23 1.22 1.14 0.96 0.00 -
P/RPS 13.78 11.04 7.17 32.35 24.80 22.00 0.00 -
P/EPS 66.82 70.10 35.96 54.22 37.50 53.63 0.00 -
EY 1.50 1.43 2.78 1.84 2.67 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.36 0.87 0.53 0.47 0.38 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