[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 56.49%
YoY- 0.43%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 29,520 19,474 8,366 43,980 30,239 17,988 8,466 129.77%
PBT 3,400 2,145 703 7,041 4,507 2,329 851 151.57%
Tax -949 -571 -189 -1,891 -1,216 -631 -221 163.95%
NP 2,451 1,574 514 5,150 3,291 1,698 630 147.15%
-
NP to SH 2,451 1,574 514 5,150 3,291 1,698 630 147.15%
-
Tax Rate 27.91% 26.62% 26.88% 26.86% 26.98% 27.09% 25.97% -
Total Cost 27,069 17,900 7,852 38,830 26,948 16,290 7,836 128.34%
-
Net Worth 78,767 78,296 77,697 79,230 78,776 77,109 76,955 1.56%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,998 1,210 - 2,400 - 1,198 - -
Div Payout % 163.13% 76.92% - 46.62% - 70.59% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 78,767 78,296 77,697 79,230 78,776 77,109 76,955 1.56%
NOSH 39,983 40,358 39,844 40,015 39,987 39,952 39,873 0.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.30% 8.08% 6.14% 11.71% 10.88% 9.44% 7.44% -
ROE 3.11% 2.01% 0.66% 6.50% 4.18% 2.20% 0.82% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 73.83 48.25 21.00 109.91 75.62 45.02 21.23 129.36%
EPS 6.13 3.90 1.29 12.87 8.23 4.25 1.58 146.70%
DPS 10.00 3.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 1.97 1.94 1.95 1.98 1.97 1.93 1.93 1.37%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.74 3.13 1.34 7.07 4.86 2.89 1.36 129.70%
EPS 0.39 0.25 0.08 0.83 0.53 0.27 0.10 147.56%
DPS 0.64 0.19 0.00 0.39 0.00 0.19 0.00 -
NAPS 0.1266 0.1258 0.1249 0.1273 0.1266 0.1239 0.1237 1.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.60 1.61 1.60 1.58 1.34 1.46 1.36 -
P/RPS 2.17 3.34 7.62 1.44 1.77 3.24 6.41 -51.39%
P/EPS 26.10 41.28 124.03 12.28 16.28 34.35 86.08 -54.83%
EY 3.83 2.42 0.81 8.15 6.14 2.91 1.16 121.57%
DY 6.25 1.86 0.00 3.80 0.00 2.05 0.00 -
P/NAPS 0.81 0.83 0.82 0.80 0.68 0.76 0.70 10.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 24/07/01 -
Price 1.57 2.09 1.60 1.48 1.45 1.30 1.50 -
P/RPS 2.13 4.33 7.62 1.35 1.92 2.89 7.06 -54.98%
P/EPS 25.61 53.59 124.03 11.50 17.62 30.59 94.94 -58.21%
EY 3.90 1.87 0.81 8.70 5.68 3.27 1.05 139.64%
DY 6.37 1.44 0.00 4.05 0.00 2.31 0.00 -
P/NAPS 0.80 1.08 0.82 0.75 0.74 0.67 0.78 1.70%

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