[SEACERA] QoQ Cumulative 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- 76.7%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 53,471 35,558 16,674 40,927 29,520 19,474 8,366 244.01%
PBT 4,119 3,002 1,524 5,188 3,400 2,145 703 224.65%
Tax -1,971 -1,282 -651 -857 -949 -571 -189 376.64%
NP 2,148 1,720 873 4,331 2,451 1,574 514 159.22%
-
NP to SH 2,148 1,720 873 4,331 2,451 1,574 514 159.22%
-
Tax Rate 47.85% 42.70% 42.72% 16.52% 27.91% 26.62% 26.88% -
Total Cost 51,323 33,838 15,801 36,596 27,069 17,900 7,852 249.18%
-
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 799 - - 4,001 3,998 1,210 - -
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 2.63% 2.10% 1.08% 7.17% 3.11% 2.01% 0.66% -
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 100.32 66.77 31.32 102.29 73.83 48.25 21.00 183.37%
EPS 4.03 3.23 1.64 8.12 6.13 3.90 1.29 113.55%
DPS 1.50 0.00 0.00 10.00 10.00 3.00 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 8.94 5.95 2.79 6.84 4.94 3.26 1.40 243.80%
EPS 0.36 0.29 0.15 0.72 0.41 0.26 0.09 151.77%
DPS 0.13 0.00 0.00 0.67 0.67 0.20 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 1.15 1.89 3.67 1.80 2.17 3.34 7.62 -71.62%
P/EPS 28.54 39.01 70.12 17.00 26.10 41.28 124.03 -62.41%
EY 3.50 2.56 1.43 5.88 3.83 2.42 0.81 165.05%
DY 1.30 0.00 0.00 5.43 6.25 1.86 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 1.18 1.89 3.80 1.15 2.13 4.33 7.62 -71.13%
P/EPS 29.28 39.01 72.56 10.90 25.61 53.59 124.03 -61.76%
EY 3.42 2.56 1.38 9.17 3.90 1.87 0.81 161.00%
DY 1.27 0.00 0.00 8.47 6.37 1.44 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