[SEACERA] QoQ Cumulative 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- 97.02%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,234 73,641 53,471 35,558 16,674 40,927 29,520 -27.44%
PBT 263 4,866 4,119 3,002 1,524 5,188 3,400 -81.81%
Tax -99 -2,031 -1,971 -1,282 -651 -857 -949 -77.80%
NP 164 2,835 2,148 1,720 873 4,331 2,451 -83.49%
-
NP to SH 164 2,835 2,148 1,720 873 4,331 2,451 -83.49%
-
Tax Rate 37.64% 41.74% 47.85% 42.70% 42.72% 16.52% 27.91% -
Total Cost 18,070 70,806 51,323 33,838 15,801 36,596 27,069 -23.59%
-
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 1,058 799 799 - - 4,001 3,998 -58.74%
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 0.20% 3.43% 2.63% 2.10% 1.08% 7.17% 3.11% -
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 34.47 138.19 100.32 66.77 31.32 102.29 73.83 -39.78%
EPS 0.31 5.32 4.03 3.23 1.64 8.12 6.13 -86.29%
DPS 2.00 1.50 1.50 0.00 0.00 10.00 10.00 -65.76%
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 3.05 12.31 8.94 5.95 2.79 6.84 4.94 -27.47%
EPS 0.03 0.47 0.36 0.29 0.15 0.72 0.41 -82.47%
DPS 0.18 0.13 0.13 0.00 0.00 0.67 0.67 -58.33%
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 3.25 0.82 1.15 1.89 3.67 1.80 2.17 30.87%
P/EPS 361.29 21.43 28.54 39.01 70.12 17.00 26.10 475.59%
EY 0.28 4.67 3.50 2.56 1.43 5.88 3.83 -82.48%
DY 1.79 1.32 1.30 0.00 0.00 5.43 6.25 -56.51%
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 3.02 0.84 1.18 1.89 3.80 1.15 2.13 26.18%
P/EPS 335.48 21.80 29.28 39.01 72.56 10.90 25.61 454.82%
EY 0.30 4.59 3.42 2.56 1.38 9.17 3.90 -81.88%
DY 1.92 1.29 1.27 0.00 0.00 8.47 6.37 -55.01%
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