[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -63.71%
YoY- -87.22%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 86,870 83,976 85,182 83,410 78,414 76,100 80,951 4.83%
PBT 2,002 272 1,363 1,090 1,696 2,432 4,968 -45.53%
Tax -466 -32 1,627 -498 -498 -700 -1,853 -60.25%
NP 1,536 240 2,990 592 1,198 1,732 3,115 -37.66%
-
NP to SH 1,486 340 2,866 352 970 1,408 3,115 -39.02%
-
Tax Rate 23.28% 11.76% -119.37% 45.69% 29.36% 28.78% 37.30% -
Total Cost 85,334 83,736 82,192 82,818 77,216 74,368 77,836 6.34%
-
Net Worth 81,248 80,218 84,276 80,783 83,142 83,199 86,933 -4.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,666 -
Div Payout % - - - - - - 85.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,248 80,218 84,276 80,783 83,142 83,199 86,933 -4.42%
NOSH 53,453 53,125 53,339 52,799 53,296 53,333 53,333 0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.77% 0.29% 3.51% 0.71% 1.53% 2.28% 3.85% -
ROE 1.83% 0.42% 3.40% 0.44% 1.17% 1.69% 3.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 162.52 158.07 159.70 157.97 147.13 142.69 151.78 4.67%
EPS 2.78 0.64 5.37 0.67 1.82 2.64 5.84 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.52 1.51 1.58 1.53 1.56 1.56 1.63 -4.56%
Adjusted Per Share Value based on latest NOSH - 53,902
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.96 13.50 13.69 13.41 12.60 12.23 13.01 4.82%
EPS 0.24 0.05 0.46 0.06 0.16 0.23 0.50 -38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.1306 0.1289 0.1355 0.1298 0.1336 0.1337 0.1397 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.48 0.43 0.54 0.72 0.80 0.84 -
P/RPS 0.34 0.30 0.27 0.34 0.49 0.56 0.55 -27.49%
P/EPS 19.78 75.00 8.00 81.00 39.56 30.30 14.38 23.75%
EY 5.05 1.33 12.50 1.23 2.53 3.30 6.95 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 0.36 0.32 0.27 0.35 0.46 0.51 0.52 -21.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 28/02/06 25/11/05 30/08/05 31/05/05 24/02/05 -
Price 0.48 0.50 0.55 0.48 0.63 0.70 0.81 -
P/RPS 0.30 0.32 0.34 0.30 0.43 0.49 0.53 -31.64%
P/EPS 17.27 78.13 10.24 72.00 34.62 26.52 13.87 15.78%
EY 5.79 1.28 9.77 1.39 2.89 3.77 7.21 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.32 0.33 0.35 0.31 0.40 0.45 0.50 -25.79%

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