[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.49%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,936 73,641 71,294 71,116 66,696 40,927 39,360 50.80%
PBT 1,052 4,866 5,492 6,004 6,096 5,188 4,533 -62.20%
Tax -396 -2,031 -2,628 -2,564 -2,604 -857 -1,265 -53.86%
NP 656 2,835 2,864 3,440 3,492 4,331 3,268 -65.68%
-
NP to SH 656 2,835 2,864 3,440 3,492 4,331 3,268 -65.68%
-
Tax Rate 37.64% 41.74% 47.85% 42.70% 42.72% 16.52% 27.91% -
Total Cost 72,280 70,806 68,430 67,676 63,204 36,596 36,092 58.81%
-
Net Worth 80,941 82,598 81,549 82,006 80,912 60,416 78,767 1.82%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,232 799 1,066 - - 4,001 5,331 -14.25%
Div Payout % 645.16% 28.20% 37.22% - - 92.38% 163.13% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 80,941 82,598 81,549 82,006 80,912 60,416 78,767 1.82%
NOSH 52,903 53,289 53,300 53,250 53,231 40,010 39,983 20.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.90% 3.85% 4.02% 4.84% 5.24% 10.58% 8.30% -
ROE 0.81% 3.43% 3.51% 4.19% 4.32% 7.17% 4.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 137.87 138.19 133.76 133.55 125.29 102.29 98.44 25.15%
EPS 1.24 5.32 5.37 6.46 6.56 8.12 8.17 -71.51%
DPS 8.00 1.50 2.00 0.00 0.00 10.00 13.33 -28.82%
NAPS 1.53 1.55 1.53 1.54 1.52 1.51 1.97 -15.49%
Adjusted Per Share Value based on latest NOSH - 53,270
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.20 12.31 11.92 11.89 11.15 6.84 6.58 50.86%
EPS 0.11 0.47 0.48 0.58 0.58 0.72 0.55 -65.76%
DPS 0.71 0.13 0.18 0.00 0.00 0.67 0.89 -13.97%
NAPS 0.1354 0.1381 0.1364 0.1371 0.1353 0.101 0.1317 1.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.12 1.14 1.15 1.26 1.15 1.84 1.60 -
P/RPS 0.81 0.82 0.86 0.94 0.92 1.80 1.63 -37.23%
P/EPS 90.32 21.43 21.40 19.50 17.53 17.00 19.58 176.84%
EY 1.11 4.67 4.67 5.13 5.70 5.88 5.11 -63.83%
DY 7.14 1.32 1.74 0.00 0.00 5.43 8.33 -9.75%
P/NAPS 0.73 0.74 0.75 0.82 0.76 1.22 0.81 -6.69%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 -
Price 1.04 1.16 1.18 1.26 1.19 1.18 1.57 -
P/RPS 0.75 0.84 0.88 0.94 0.95 1.15 1.59 -39.37%
P/EPS 83.87 21.80 21.96 19.50 18.14 10.90 19.21 166.88%
EY 1.19 4.59 4.55 5.13 5.51 9.17 5.21 -62.60%
DY 7.69 1.29 1.69 0.00 0.00 8.47 8.49 -6.37%
P/NAPS 0.68 0.75 0.77 0.82 0.78 0.78 0.80 -10.25%

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