[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 53.11%
YoY- -7.3%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 66,696 40,927 39,360 38,948 33,464 43,980 40,318 39.91%
PBT 6,096 5,188 4,533 4,290 2,812 7,041 6,009 0.96%
Tax -2,604 -857 -1,265 -1,142 -756 -1,891 -1,621 37.20%
NP 3,492 4,331 3,268 3,148 2,056 5,150 4,388 -14.13%
-
NP to SH 3,492 4,331 3,268 3,148 2,056 5,150 4,388 -14.13%
-
Tax Rate 42.72% 16.52% 27.91% 26.62% 26.88% 26.86% 26.98% -
Total Cost 63,204 36,596 36,092 35,800 31,408 38,830 35,930 45.77%
-
Net Worth 80,912 60,416 78,767 78,296 77,697 79,230 78,776 1.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,001 5,331 2,421 - 2,400 - -
Div Payout % - 92.38% 163.13% 76.92% - 46.62% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 80,912 60,416 78,767 78,296 77,697 79,230 78,776 1.80%
NOSH 53,231 40,010 39,983 40,358 39,844 40,015 39,987 21.03%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.24% 10.58% 8.30% 8.08% 6.14% 11.71% 10.88% -
ROE 4.32% 7.17% 4.15% 4.02% 2.65% 6.50% 5.57% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 125.29 102.29 98.44 96.50 83.99 109.91 100.83 15.59%
EPS 6.56 8.12 8.17 7.80 5.16 12.87 10.97 -29.04%
DPS 0.00 10.00 13.33 6.00 0.00 6.00 0.00 -
NAPS 1.52 1.51 1.97 1.94 1.95 1.98 1.97 -15.88%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 11.15 6.84 6.58 6.51 5.60 7.35 6.74 39.91%
EPS 0.58 0.72 0.55 0.53 0.34 0.86 0.73 -14.22%
DPS 0.00 0.67 0.89 0.40 0.00 0.40 0.00 -
NAPS 0.1353 0.101 0.1317 0.1309 0.1299 0.1325 0.1317 1.81%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.15 1.84 1.60 1.61 1.60 1.58 1.34 -
P/RPS 0.92 1.80 1.63 1.67 1.91 1.44 1.33 -21.80%
P/EPS 17.53 17.00 19.58 20.64 31.01 12.28 12.21 27.29%
EY 5.70 5.88 5.11 4.84 3.23 8.15 8.19 -21.48%
DY 0.00 5.43 8.33 3.73 0.00 3.80 0.00 -
P/NAPS 0.76 1.22 0.81 0.83 0.82 0.80 0.68 7.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 -
Price 1.19 1.18 1.57 2.09 1.60 1.48 1.45 -
P/RPS 0.95 1.15 1.59 2.17 1.91 1.35 1.44 -24.23%
P/EPS 18.14 10.90 19.21 26.79 31.01 11.50 13.21 23.56%
EY 5.51 9.17 5.21 3.73 3.23 8.70 7.57 -19.09%
DY 0.00 8.47 8.49 2.87 0.00 4.05 0.00 -
P/NAPS 0.78 0.78 0.80 1.08 0.82 0.75 0.74 3.57%

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