[SARAWAK] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.32%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 205,880 264,921 206,806 204,657 175,369 144,748 7.29%
PBT 45,636 194,809 -36,157 124,249 110,005 135,120 -19.50%
Tax -19,638 -40,265 -24,542 -28,362 -24,503 -3,171 43.97%
NP 25,998 154,544 -60,699 95,887 85,502 131,949 -27.72%
-
NP to SH 24,685 154,544 -60,699 95,887 85,502 131,949 -28.47%
-
Tax Rate 43.03% 20.67% - 22.83% 22.27% 2.35% -
Total Cost 179,882 110,377 267,505 108,770 89,867 12,799 69.60%
-
Net Worth 1,574,627 2,876,959 2,887,067 2,903,668 2,907,323 2,864,969 -11.27%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,513 - - - 34,255 - -
Div Payout % 70.95% - - - 40.06% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,574,627 2,876,959 2,887,067 2,903,668 2,907,323 2,864,969 -11.27%
NOSH 1,183,930 1,169,495 1,168,853 1,143,176 1,172,307 1,178,999 0.08%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.63% 58.34% -29.35% 46.85% 48.76% 91.16% -
ROE 1.57% 5.37% -2.10% 3.30% 2.94% 4.61% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.39 22.65 17.69 17.90 14.96 12.28 7.20%
EPS 2.09 13.21 -5.19 8.39 7.29 11.19 -28.49%
DPS 1.50 0.00 0.00 0.00 2.92 0.00 -
NAPS 1.33 2.46 2.47 2.54 2.48 2.43 -11.35%
Adjusted Per Share Value based on latest NOSH - 1,143,176
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.48 17.34 13.54 13.40 11.48 9.48 7.29%
EPS 1.62 10.12 -3.97 6.28 5.60 8.64 -28.43%
DPS 1.15 0.00 0.00 0.00 2.24 0.00 -
NAPS 1.0307 1.8832 1.8899 1.9007 1.9031 1.8754 -11.27%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 1.25 1.24 0.89 0.00 0.00 0.00 -
P/RPS 7.19 5.47 5.03 0.00 0.00 0.00 -
P/EPS 59.95 9.38 -17.14 0.00 0.00 0.00 -
EY 1.67 10.66 -5.83 0.00 0.00 0.00 -
DY 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.50 0.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/05 27/08/04 29/08/03 24/08/02 22/08/01 29/08/00 -
Price 1.29 1.30 1.00 0.00 0.00 0.00 -
P/RPS 7.42 5.74 5.65 0.00 0.00 0.00 -
P/EPS 61.87 9.84 -19.26 0.00 0.00 0.00 -
EY 1.62 10.17 -5.19 0.00 0.00 0.00 -
DY 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 0.40 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