[SARAWAK] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61.95%
YoY- 8.12%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 103,983 51,154 201,052 151,070 98,229 47,995 173,755 -29.05%
PBT -9,516 28,553 37,644 99,816 64,285 36,211 121,885 -
Tax -13,329 -7,566 -27,595 -22,236 -16,382 -7,742 -26,230 -36.39%
NP -22,845 20,987 10,049 77,580 47,903 28,469 95,655 -
-
NP to SH -22,845 20,987 10,049 77,580 47,903 28,469 95,655 -
-
Tax Rate - 26.50% 73.31% 22.28% 25.48% 21.38% 21.52% -
Total Cost 126,828 30,167 191,003 73,490 50,326 19,526 78,100 38.28%
-
Net Worth 2,893,699 2,954,594 2,914,825 2,995,547 2,967,649 2,989,244 2,916,311 -0.51%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 17,488 - - - 34,995 -
Div Payout % - - 174.04% - - - 36.59% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,893,699 2,954,594 2,914,825 2,995,547 2,967,649 2,989,244 2,916,311 -0.51%
NOSH 1,171,538 1,172,458 1,165,930 1,170,135 1,168,365 1,186,208 1,166,524 0.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -21.97% 41.03% 5.00% 51.35% 48.77% 59.32% 55.05% -
ROE -0.79% 0.71% 0.34% 2.59% 1.61% 0.95% 3.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.88 4.36 17.24 12.91 8.41 4.05 14.90 -29.24%
EPS -1.95 1.79 0.86 6.63 4.10 2.40 8.20 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.00 -
NAPS 2.47 2.52 2.50 2.56 2.54 2.52 2.50 -0.80%
Adjusted Per Share Value based on latest NOSH - 1,168,385
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.81 3.35 13.16 9.89 6.43 3.14 11.37 -29.01%
EPS -1.50 1.37 0.66 5.08 3.14 1.86 6.26 -
DPS 0.00 0.00 1.14 0.00 0.00 0.00 2.29 -
NAPS 1.8942 1.9341 1.908 1.9609 1.9426 1.9567 1.909 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.89 0.86 0.00 0.00 0.00 0.00 0.00 -
P/RPS 10.03 19.71 0.00 0.00 0.00 0.00 0.00 -
P/EPS -45.64 48.04 0.00 0.00 0.00 0.00 0.00 -
EY -2.19 2.08 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 0.36 0.34 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 21/02/03 03/12/02 24/08/02 24/05/02 19/02/02 -
Price 1.00 0.96 0.95 0.00 0.00 0.00 0.00 -
P/RPS 11.27 22.00 5.51 0.00 0.00 0.00 0.00 -
P/EPS -51.28 53.63 110.22 0.00 0.00 0.00 0.00 -
EY -1.95 1.86 0.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 1.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 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