[SARAWAK] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
24-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 68.26%
YoY- 0.5%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 88,924 103,844 103,983 98,229 93,466 75,597 72,952 -0.21%
PBT 53,320 83,294 -9,516 64,285 61,265 70,750 73,906 0.34%
Tax -1,040 -19,909 -13,329 -16,382 -13,601 -11,547 -4,114 1.47%
NP 52,280 63,385 -22,845 47,903 47,664 59,203 69,792 0.30%
-
NP to SH 50,138 63,385 -22,845 47,903 47,664 59,203 69,792 0.35%
-
Tax Rate 1.95% 23.90% - 25.48% 22.20% 16.32% 5.57% -
Total Cost 36,644 40,459 126,828 50,326 45,802 16,394 3,160 -2.57%
-
Net Worth 1,565,341 2,876,883 2,893,699 2,967,649 2,904,341 2,820,848 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,565,341 2,876,883 2,893,699 2,967,649 2,904,341 2,820,848 0 -100.00%
NOSH 1,176,948 1,169,464 1,171,538 1,168,365 1,171,105 1,160,843 1,163,200 -0.01%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 58.79% 61.04% -21.97% 48.77% 51.00% 78.31% 95.67% -
ROE 3.20% 2.20% -0.79% 1.61% 1.64% 2.10% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 7.56 8.88 8.88 8.41 7.98 6.51 6.27 -0.19%
EPS 4.26 5.42 -1.95 4.10 4.10 5.10 6.00 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 2.46 2.47 2.54 2.48 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,143,176
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.82 6.80 6.81 6.43 6.12 4.95 4.78 -0.20%
EPS 3.28 4.15 -1.50 3.14 3.12 3.88 4.57 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0247 1.8832 1.8942 1.9426 1.9012 1.8465 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.25 1.24 0.89 0.00 0.00 0.00 0.00 -
P/RPS 16.54 13.96 10.03 0.00 0.00 0.00 0.00 -100.00%
P/EPS 29.34 22.88 -45.64 0.00 0.00 0.00 0.00 -100.00%
EY 3.41 4.37 -2.19 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.50 0.36 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 15/08/05 27/08/04 29/08/03 24/08/02 22/08/01 29/08/00 - -
Price 1.29 1.30 1.00 0.00 0.00 0.00 0.00 -
P/RPS 17.07 14.64 11.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 30.28 23.99 -51.28 0.00 0.00 0.00 0.00 -100.00%
EY 3.30 4.17 -1.95 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 0.40 0.00 0.00 0.00 0.00 -100.00%

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