[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -60.08%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,927 39,360 38,948 33,464 43,980 40,318 35,976 8.95%
PBT 5,188 4,533 4,290 2,812 7,041 6,009 4,658 7.42%
Tax -857 -1,265 -1,142 -756 -1,891 -1,621 -1,262 -22.68%
NP 4,331 3,268 3,148 2,056 5,150 4,388 3,396 17.54%
-
NP to SH 4,331 3,268 3,148 2,056 5,150 4,388 3,396 17.54%
-
Tax Rate 16.52% 27.91% 26.62% 26.88% 26.86% 26.98% 27.09% -
Total Cost 36,596 36,092 35,800 31,408 38,830 35,930 32,580 8.03%
-
Net Worth 60,416 78,767 78,296 77,697 79,230 78,776 77,109 -14.97%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,001 5,331 2,421 - 2,400 - 2,397 40.58%
Div Payout % 92.38% 163.13% 76.92% - 46.62% - 70.59% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 60,416 78,767 78,296 77,697 79,230 78,776 77,109 -14.97%
NOSH 40,010 39,983 40,358 39,844 40,015 39,987 39,952 0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.58% 8.30% 8.08% 6.14% 11.71% 10.88% 9.44% -
ROE 7.17% 4.15% 4.02% 2.65% 6.50% 5.57% 4.40% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 102.29 98.44 96.50 83.99 109.91 100.83 90.05 8.84%
EPS 8.12 8.17 7.80 5.16 12.87 10.97 8.50 -2.99%
DPS 10.00 13.33 6.00 0.00 6.00 0.00 6.00 40.44%
NAPS 1.51 1.97 1.94 1.95 1.98 1.97 1.93 -15.05%
Adjusted Per Share Value based on latest NOSH - 39,844
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.84 6.58 6.51 5.60 7.35 6.74 6.02 8.86%
EPS 0.72 0.55 0.53 0.34 0.86 0.73 0.57 16.80%
DPS 0.67 0.89 0.40 0.00 0.40 0.00 0.40 40.90%
NAPS 0.101 0.1317 0.1309 0.1299 0.1325 0.1317 0.1289 -14.97%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.84 1.60 1.61 1.60 1.58 1.34 1.46 -
P/RPS 1.80 1.63 1.67 1.91 1.44 1.33 1.62 7.25%
P/EPS 17.00 19.58 20.64 31.01 12.28 12.21 17.18 -0.69%
EY 5.88 5.11 4.84 3.23 8.15 8.19 5.82 0.68%
DY 5.43 8.33 3.73 0.00 3.80 0.00 4.11 20.34%
P/NAPS 1.22 0.81 0.83 0.82 0.80 0.68 0.76 36.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 -
Price 1.18 1.57 2.09 1.60 1.48 1.45 1.30 -
P/RPS 1.15 1.59 2.17 1.91 1.35 1.44 1.44 -13.88%
P/EPS 10.90 19.21 26.79 31.01 11.50 13.21 15.29 -20.14%
EY 9.17 5.21 3.73 3.23 8.70 7.57 6.54 25.19%
DY 8.47 8.49 2.87 0.00 4.05 0.00 4.62 49.62%
P/NAPS 0.78 0.80 1.08 0.82 0.75 0.74 0.67 10.63%

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