[SARAWAK] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 131.08%
YoY- -26.28%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,040 109,037 52,829 51,154 49,982 52,841 50,234 2.37%
PBT 70,115 41,400 -38,069 28,553 -62,172 35,531 28,074 83.77%
Tax -12,222 -8,134 -5,763 -7,566 -5,359 -5,854 -8,640 25.93%
NP 57,893 33,266 -43,832 20,987 -67,531 29,677 19,434 106.62%
-
NP to SH 57,893 33,266 -43,832 20,987 -67,531 29,677 19,434 106.62%
-
Tax Rate 17.43% 19.65% - 26.50% - 16.48% 30.78% -
Total Cost -5,853 75,771 96,661 30,167 117,513 23,164 30,800 -
-
Net Worth 2,982,366 2,928,345 2,887,067 2,954,594 2,926,906 2,991,067 2,903,668 1.79%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,982,366 2,928,345 2,887,067 2,954,594 2,926,906 2,991,067 2,903,668 1.79%
NOSH 1,169,555 1,171,338 1,168,853 1,172,458 1,170,762 1,168,385 1,143,176 1.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 111.25% 30.51% -82.97% 41.03% -135.11% 56.16% 38.69% -
ROE 1.94% 1.14% -1.52% 0.71% -2.31% 0.99% 0.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.45 9.31 4.52 4.36 4.27 4.52 4.39 0.90%
EPS 4.95 2.84 -3.75 1.79 -5.77 2.54 1.70 103.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.50 2.47 2.52 2.50 2.56 2.54 0.26%
Adjusted Per Share Value based on latest NOSH - 1,172,458
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.41 7.14 3.46 3.35 3.27 3.46 3.29 2.41%
EPS 3.79 2.18 -2.87 1.37 -4.42 1.94 1.27 106.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9522 1.9169 1.8899 1.9341 1.9159 1.9579 1.9007 1.79%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.02 0.96 0.89 0.86 0.00 0.00 0.00 -
P/RPS 22.92 10.31 19.69 19.71 0.00 0.00 0.00 -
P/EPS 20.61 33.80 -23.73 48.04 0.00 0.00 0.00 -
EY 4.85 2.96 -4.21 2.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.36 0.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 14/11/03 29/08/03 30/05/03 21/02/03 03/12/02 24/08/02 -
Price 1.07 1.04 1.00 0.96 0.95 0.00 0.00 -
P/RPS 24.05 11.17 22.13 22.00 22.25 0.00 0.00 -
P/EPS 21.62 36.62 -26.67 53.63 -16.47 0.00 0.00 -
EY 4.63 2.73 -3.75 1.86 -6.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.40 0.38 0.38 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