[SARAWAK] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.91%
YoY- -156.28%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 264,921 267,655 265,060 263,002 206,806 204,211 201,052 20.21%
PBT 194,809 115,207 101,999 -30,288 -36,157 29,986 37,644 199.48%
Tax -40,265 -32,329 -33,685 -26,822 -24,542 -27,419 -27,595 28.67%
NP 154,544 82,878 68,314 -57,110 -60,699 2,567 10,049 519.45%
-
NP to SH 154,544 82,878 68,314 -57,110 -60,699 2,567 10,049 519.45%
-
Tax Rate 20.67% 28.06% 33.02% - - 91.44% 73.31% -
Total Cost 110,377 184,777 196,746 320,112 267,505 201,644 191,003 -30.64%
-
Net Worth 2,876,959 2,865,130 2,982,366 2,928,345 2,887,067 2,954,594 2,926,906 -1.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,876,959 2,865,130 2,982,366 2,928,345 2,887,067 2,954,594 2,926,906 -1.14%
NOSH 1,169,495 1,169,440 1,169,555 1,171,338 1,168,853 1,172,458 1,170,762 -0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 58.34% 30.96% 25.77% -21.71% -29.35% 1.26% 5.00% -
ROE 5.37% 2.89% 2.29% -1.95% -2.10% 0.09% 0.34% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.65 22.89 22.66 22.45 17.69 17.42 17.17 20.30%
EPS 13.21 7.09 5.84 -4.88 -5.19 0.22 0.86 518.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.45 2.55 2.50 2.47 2.52 2.50 -1.07%
Adjusted Per Share Value based on latest NOSH - 1,171,338
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.34 17.52 17.35 17.22 13.54 13.37 13.16 20.20%
EPS 10.12 5.43 4.47 -3.74 -3.97 0.17 0.66 518.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8832 1.8755 1.9522 1.9169 1.8899 1.9341 1.9159 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.24 1.07 1.02 0.96 0.89 0.86 0.00 -
P/RPS 5.47 4.68 4.50 4.28 5.03 4.94 0.00 -
P/EPS 9.38 15.10 17.46 -19.69 -17.14 392.80 0.00 -
EY 10.66 6.62 5.73 -5.08 -5.83 0.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.40 0.38 0.36 0.34 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 21/05/04 25/02/04 14/11/03 29/08/03 30/05/03 21/02/03 -
Price 1.30 1.14 1.07 1.04 1.00 0.96 0.95 -
P/RPS 5.74 4.98 4.72 4.63 5.65 5.51 5.53 2.51%
P/EPS 9.84 16.09 18.32 -21.33 -19.26 438.47 110.68 -80.10%
EY 10.17 6.22 5.46 -4.69 -5.19 0.23 0.90 404.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.42 0.42 0.40 0.38 0.38 24.85%

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