[SARAWAK] QoQ Annualized Quarter 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- -15.87%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 204,616 201,052 201,426 196,458 191,980 173,755 171,286 12.59%
PBT 114,212 37,644 133,088 128,570 144,844 121,885 124,332 -5.50%
Tax -30,264 -27,595 -29,648 -32,764 -30,968 -26,230 -28,662 3.69%
NP 83,948 10,049 103,440 95,806 113,876 95,655 95,669 -8.35%
-
NP to SH 83,948 10,049 103,440 95,806 113,876 95,655 95,669 -8.35%
-
Tax Rate 26.50% 73.31% 22.28% 25.48% 21.38% 21.52% 23.05% -
Total Cost 120,668 191,003 97,986 100,652 78,104 78,100 75,617 36.59%
-
Net Worth 2,954,594 2,914,825 2,995,547 2,967,649 2,989,244 2,916,311 2,926,264 0.64%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 17,488 - - - 34,995 - -
Div Payout % - 174.04% - - - 36.59% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,954,594 2,914,825 2,995,547 2,967,649 2,989,244 2,916,311 2,926,264 0.64%
NOSH 1,172,458 1,165,930 1,170,135 1,168,365 1,186,208 1,166,524 1,170,505 0.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 41.03% 5.00% 51.35% 48.77% 59.32% 55.05% 55.85% -
ROE 2.84% 0.34% 3.45% 3.23% 3.81% 3.28% 3.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.45 17.24 17.21 16.81 16.18 14.90 14.63 12.48%
EPS 7.16 0.86 8.84 8.20 9.60 8.20 8.17 -8.42%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.52 2.50 2.56 2.54 2.52 2.50 2.50 0.53%
Adjusted Per Share Value based on latest NOSH - 1,143,176
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.39 13.16 13.19 12.86 12.57 11.37 11.21 12.58%
EPS 5.50 0.66 6.77 6.27 7.45 6.26 6.26 -8.27%
DPS 0.00 1.14 0.00 0.00 0.00 2.29 0.00 -
NAPS 1.9341 1.908 1.9609 1.9426 1.9567 1.909 1.9155 0.64%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.01 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 21/02/03 03/12/02 24/08/02 24/05/02 19/02/02 19/11/01 -
Price 0.96 0.95 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.50 5.51 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.41 110.22 0.00 0.00 0.00 0.00 0.00 -
EY 7.46 0.91 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.00 0.00 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