[SARAWAK] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SARAWAK] SARAWAK ENERGY BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 19.05%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
SARAWAK's Result
SARAWAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 176,628 214,996 204,616 191,980 174,068 140,396 4.69%
PBT 110,836 167,044 114,212 144,844 109,424 144,356 -5.14%
Tax -5,472 -24,840 -30,264 -30,968 -22,452 -20,728 -23.37%
NP 105,364 142,204 83,948 113,876 86,972 123,628 -3.14%
-
NP to SH 105,364 142,204 83,948 113,876 86,972 123,628 -3.14%
-
Tax Rate 4.94% 14.87% 26.50% 21.38% 20.52% 14.36% -
Total Cost 71,264 72,792 120,668 78,104 87,096 16,768 33.53%
-
Net Worth 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -1.14%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,692,635 2,865,130 2,954,594 2,989,244 2,863,997 2,852,954 -1.14%
NOSH 1,170,711 1,169,440 1,172,458 1,186,208 1,168,978 1,188,730 -0.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 59.65% 66.14% 41.03% 59.32% 49.96% 88.06% -
ROE 3.91% 4.96% 2.84% 3.81% 3.04% 4.33% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.09 18.38 17.45 16.18 14.89 11.81 5.02%
EPS 9.00 12.16 7.16 9.60 7.60 10.40 -2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.45 2.52 2.52 2.45 2.40 -0.84%
Adjusted Per Share Value based on latest NOSH - 1,186,208
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.56 14.07 13.39 12.57 11.39 9.19 4.69%
EPS 6.90 9.31 5.50 7.45 5.69 8.09 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7626 1.8755 1.9341 1.9567 1.8748 1.8675 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.39 1.07 0.86 0.00 0.00 0.00 -
P/RPS 9.21 5.82 4.93 0.00 0.00 0.00 -
P/EPS 15.44 8.80 12.01 0.00 0.00 0.00 -
EY 6.47 11.36 8.33 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/05/05 21/05/04 30/05/03 24/05/02 28/05/01 25/05/00 -
Price 1.22 1.14 0.96 0.00 0.00 0.00 -
P/RPS 8.09 6.20 5.50 0.00 0.00 0.00 -
P/EPS 13.56 9.38 13.41 0.00 0.00 0.00 -
EY 7.38 10.67 7.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.38 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