[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.01%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,718 76,496 72,936 73,641 71,294 71,116 66,696 13.52%
PBT 4,148 2,732 1,052 4,866 5,492 6,004 6,096 -22.58%
Tax -1,394 -852 -396 -2,031 -2,628 -2,564 -2,604 -33.99%
NP 2,753 1,880 656 2,835 2,864 3,440 3,492 -14.62%
-
NP to SH 2,753 1,880 656 2,835 2,864 3,440 3,492 -14.62%
-
Tax Rate 33.61% 31.19% 37.64% 41.74% 47.85% 42.70% 42.72% -
Total Cost 77,965 74,616 72,280 70,806 68,430 67,676 63,204 14.97%
-
Net Worth 81,639 82,249 80,941 82,598 81,549 82,006 80,912 0.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,557 2,136 4,232 799 1,066 - - -
Div Payout % 129.20% 113.64% 645.16% 28.20% 37.22% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,639 82,249 80,941 82,598 81,549 82,006 80,912 0.59%
NOSH 53,359 53,409 52,903 53,289 53,300 53,250 53,231 0.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.41% 2.46% 0.90% 3.85% 4.02% 4.84% 5.24% -
ROE 3.37% 2.29% 0.81% 3.43% 3.51% 4.19% 4.32% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 151.27 143.23 137.87 138.19 133.76 133.55 125.29 13.34%
EPS 5.16 3.52 1.24 5.32 5.37 6.46 6.56 -14.75%
DPS 6.67 4.00 8.00 1.50 2.00 0.00 0.00 -
NAPS 1.53 1.54 1.53 1.55 1.53 1.54 1.52 0.43%
Adjusted Per Share Value based on latest NOSH - 53,255
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.50 12.79 12.20 12.31 11.92 11.89 11.15 13.55%
EPS 0.46 0.31 0.11 0.47 0.48 0.58 0.58 -14.28%
DPS 0.59 0.36 0.71 0.13 0.18 0.00 0.00 -
NAPS 0.1365 0.1375 0.1354 0.1381 0.1364 0.1371 0.1353 0.58%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 1.02 1.12 1.14 1.15 1.26 1.15 -
P/RPS 0.62 0.71 0.81 0.82 0.86 0.94 0.92 -23.07%
P/EPS 18.22 28.98 90.32 21.43 21.40 19.50 17.53 2.59%
EY 5.49 3.45 1.11 4.67 4.67 5.13 5.70 -2.46%
DY 7.09 3.92 7.14 1.32 1.74 0.00 0.00 -
P/NAPS 0.61 0.66 0.73 0.74 0.75 0.82 0.76 -13.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 -
Price 0.87 0.97 1.04 1.16 1.18 1.26 1.19 -
P/RPS 0.58 0.68 0.75 0.84 0.88 0.94 0.95 -27.96%
P/EPS 16.86 27.56 83.87 21.80 21.96 19.50 18.14 -4.74%
EY 5.93 3.63 1.19 4.59 4.55 5.13 5.51 5.00%
DY 7.66 4.12 7.69 1.29 1.69 0.00 0.00 -
P/NAPS 0.57 0.63 0.68 0.75 0.77 0.82 0.78 -18.82%

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