[SARAWAK] QoQ 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 309,473 281,685 44,767 44,157 64,035 52,921 50,095 235.56%
PBT 77,652 49,343 25,611 27,709 157,095 -164,779 41,533 51.59%
Tax -28,403 -15,157 -501 -1,368 -2,978 -14,791 -13,699 62.38%
NP 49,249 34,186 25,110 26,341 154,117 -179,570 27,834 46.13%
-
NP to SH 48,573 32,980 23,797 26,341 154,117 -179,570 27,834 44.80%
-
Tax Rate 36.58% 30.72% 1.96% 4.94% 1.90% - 32.98% -
Total Cost 260,224 247,499 19,657 17,816 -90,082 232,491 22,261 412.77%
-
Net Worth 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 -18.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 59,292 - - - 17,513 - - -
Div Payout % 122.07% - - - 11.36% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,098,031 2,036,552 1,574,627 2,692,635 2,650,345 2,704,085 2,876,959 -18.93%
NOSH 1,520,312 1,519,815 1,183,930 1,170,711 1,167,553 1,170,599 1,169,495 19.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.91% 12.14% 56.09% 59.65% 240.68% -339.32% 55.56% -
ROE 2.32% 1.62% 1.51% 0.98% 5.81% -6.64% 0.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.36 18.53 3.78 3.77 5.48 4.52 4.28 182.04%
EPS 3.20 2.17 2.01 2.25 13.20 -15.34 2.38 21.75%
DPS 3.90 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.38 1.34 1.33 2.30 2.27 2.31 2.46 -31.90%
Adjusted Per Share Value based on latest NOSH - 1,170,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.26 18.44 2.93 2.89 4.19 3.46 3.28 235.53%
EPS 3.18 2.16 1.56 1.72 10.09 -11.75 1.82 44.92%
DPS 3.88 0.00 0.00 0.00 1.15 0.00 0.00 -
NAPS 1.3734 1.3331 1.0307 1.7626 1.7349 1.7701 1.8832 -18.93%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.25 1.25 1.25 1.39 1.41 1.33 1.24 -
P/RPS 6.14 6.74 33.06 36.85 25.71 29.42 28.95 -64.33%
P/EPS 39.12 57.60 62.19 61.78 10.68 -8.67 52.10 -17.34%
EY 2.56 1.74 1.61 1.62 9.36 -11.53 1.92 21.07%
DY 3.12 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 0.91 0.93 0.94 0.60 0.62 0.58 0.50 48.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 15/08/05 20/05/05 27/04/05 25/11/04 27/08/04 -
Price 1.22 1.12 1.29 1.22 1.36 1.39 1.30 -
P/RPS 5.99 6.04 34.12 32.35 24.80 30.75 30.35 -66.00%
P/EPS 38.19 51.61 64.18 54.22 10.30 -9.06 54.62 -21.17%
EY 2.62 1.94 1.56 1.84 9.71 -11.04 1.83 26.94%
DY 3.20 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.88 0.84 0.97 0.53 0.60 0.60 0.53 40.08%

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