[SARAWAK] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 52.71%
YoY- 23.2%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 281,685 52,921 109,037 52,841 48,182 41,588 34,533 -2.20%
PBT 49,343 -164,779 41,400 35,531 31,984 29,511 23,208 -0.79%
Tax -15,157 -14,791 -8,134 -5,854 -7,896 -6,504 4,348 -
NP 34,186 -179,570 33,266 29,677 24,088 23,007 27,556 -0.22%
-
NP to SH 32,980 -179,570 33,266 29,677 24,088 23,007 27,556 -0.19%
-
Tax Rate 30.72% - 19.65% 16.48% 24.69% 22.04% -18.73% -
Total Cost 247,499 232,491 75,771 23,164 24,094 18,581 6,977 -3.72%
-
Net Worth 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 2,818,357 2,721,154 0.30%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,036,552 2,704,085 2,928,345 2,991,067 2,923,301 2,818,357 2,721,154 0.30%
NOSH 1,519,815 1,170,599 1,171,338 1,168,385 1,169,320 1,150,350 1,148,166 -0.29%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.14% -339.32% 30.51% 56.16% 49.99% 55.32% 79.80% -
ROE 1.62% -6.64% 1.14% 0.99% 0.82% 0.82% 1.01% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.53 4.52 9.31 4.52 4.12 3.62 3.01 -1.91%
EPS 2.17 -15.34 2.84 2.54 2.06 2.00 2.40 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.31 2.50 2.56 2.50 2.45 2.37 0.60%
Adjusted Per Share Value based on latest NOSH - 1,168,385
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.44 3.46 7.14 3.46 3.15 2.72 2.26 -2.20%
EPS 2.16 -11.75 2.18 1.94 1.58 1.51 1.80 -0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3331 1.7701 1.9169 1.9579 1.9136 1.8449 1.7812 0.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 1.25 1.33 0.96 0.00 0.00 0.00 0.00 -
P/RPS 6.74 29.42 10.31 0.00 0.00 0.00 0.00 -100.00%
P/EPS 57.60 -8.67 33.80 0.00 0.00 0.00 0.00 -100.00%
EY 1.74 -11.53 2.96 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 0.93 0.58 0.38 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 25/11/04 14/11/03 03/12/02 19/11/01 21/11/00 25/11/99 -
Price 1.12 1.39 1.04 0.00 0.00 0.00 0.00 -
P/RPS 6.04 30.75 11.17 0.00 0.00 0.00 0.00 -100.00%
P/EPS 51.61 -9.06 36.62 0.00 0.00 0.00 0.00 -100.00%
EY 1.94 -11.04 2.73 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 0.84 0.60 0.42 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