[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 32.53%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 71,294 71,116 66,696 40,927 39,360 38,948 33,464 65.49%
PBT 5,492 6,004 6,096 5,188 4,533 4,290 2,812 56.18%
Tax -2,628 -2,564 -2,604 -857 -1,265 -1,142 -756 129.30%
NP 2,864 3,440 3,492 4,331 3,268 3,148 2,056 24.70%
-
NP to SH 2,864 3,440 3,492 4,331 3,268 3,148 2,056 24.70%
-
Tax Rate 47.85% 42.70% 42.72% 16.52% 27.91% 26.62% 26.88% -
Total Cost 68,430 67,676 63,204 36,596 36,092 35,800 31,408 67.98%
-
Net Worth 81,549 82,006 80,912 60,416 78,767 78,296 77,697 3.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,066 - - 4,001 5,331 2,421 - -
Div Payout % 37.22% - - 92.38% 163.13% 76.92% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,549 82,006 80,912 60,416 78,767 78,296 77,697 3.27%
NOSH 53,300 53,250 53,231 40,010 39,983 40,358 39,844 21.38%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 4.84% 5.24% 10.58% 8.30% 8.08% 6.14% -
ROE 3.51% 4.19% 4.32% 7.17% 4.15% 4.02% 2.65% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 133.76 133.55 125.29 102.29 98.44 96.50 83.99 36.33%
EPS 5.37 6.46 6.56 8.12 8.17 7.80 5.16 2.69%
DPS 2.00 0.00 0.00 10.00 13.33 6.00 0.00 -
NAPS 1.53 1.54 1.52 1.51 1.97 1.94 1.95 -14.91%
Adjusted Per Share Value based on latest NOSH - 39,938
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.92 11.89 11.15 6.84 6.58 6.51 5.60 65.39%
EPS 0.48 0.58 0.58 0.72 0.55 0.53 0.34 25.82%
DPS 0.18 0.00 0.00 0.67 0.89 0.40 0.00 -
NAPS 0.1364 0.1371 0.1353 0.101 0.1317 0.1309 0.1299 3.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.26 1.15 1.84 1.60 1.61 1.60 -
P/RPS 0.86 0.94 0.92 1.80 1.63 1.67 1.91 -41.22%
P/EPS 21.40 19.50 17.53 17.00 19.58 20.64 31.01 -21.89%
EY 4.67 5.13 5.70 5.88 5.11 4.84 3.23 27.83%
DY 1.74 0.00 0.00 5.43 8.33 3.73 0.00 -
P/NAPS 0.75 0.82 0.76 1.22 0.81 0.83 0.82 -5.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 -
Price 1.18 1.26 1.19 1.18 1.57 2.09 1.60 -
P/RPS 0.88 0.94 0.95 1.15 1.59 2.17 1.91 -40.31%
P/EPS 21.96 19.50 18.14 10.90 19.21 26.79 31.01 -20.53%
EY 4.55 5.13 5.51 9.17 5.21 3.73 3.23 25.63%
DY 1.69 0.00 0.00 8.47 8.49 2.87 0.00 -
P/NAPS 0.77 0.82 0.78 0.78 0.80 1.08 0.82 -4.10%

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