[SEACERA] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 106.23%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 16,674 11,407 10,046 11,108 8,366 13,741 12,251 22.83%
PBT 1,524 1,932 1,255 1,442 703 2,534 2,178 -21.20%
Tax -651 -642 -378 -382 -189 -675 -585 7.39%
NP 873 1,290 877 1,060 514 1,859 1,593 -33.05%
-
NP to SH 873 1,290 877 1,060 514 1,859 1,593 -33.05%
-
Tax Rate 42.72% 33.23% 30.12% 26.49% 26.88% 26.64% 26.86% -
Total Cost 15,801 10,117 9,169 10,048 7,852 11,882 10,658 30.04%
-
Net Worth 80,912 79,876 78,889 77,599 77,697 79,157 78,849 1.73%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 1,601 1,199 - 1,199 - -
Div Payout % - - 182.65% 113.21% - 64.52% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 80,912 79,876 78,889 77,599 77,697 79,157 78,849 1.73%
NOSH 53,231 39,938 40,045 39,999 39,844 39,978 40,025 20.95%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.24% 11.31% 8.73% 9.54% 6.14% 13.53% 13.00% -
ROE 1.08% 1.62% 1.11% 1.37% 0.66% 2.35% 2.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 31.32 28.56 25.09 27.77 21.00 34.37 30.61 1.54%
EPS 1.64 3.23 2.19 2.65 1.29 4.65 3.98 -44.65%
DPS 0.00 0.00 4.00 3.00 0.00 3.00 0.00 -
NAPS 1.52 2.00 1.97 1.94 1.95 1.98 1.97 -15.88%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.79 1.91 1.68 1.86 1.40 2.30 2.05 22.83%
EPS 0.15 0.22 0.15 0.18 0.09 0.31 0.27 -32.44%
DPS 0.00 0.00 0.27 0.20 0.00 0.20 0.00 -
NAPS 0.1353 0.1336 0.1319 0.1298 0.1299 0.1324 0.1319 1.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.15 1.84 1.60 1.61 1.60 1.58 1.34 -
P/RPS 3.67 6.44 6.38 5.80 7.62 4.60 4.38 -11.13%
P/EPS 70.12 56.97 73.06 60.75 124.03 33.98 33.67 63.15%
EY 1.43 1.76 1.37 1.65 0.81 2.94 2.97 -38.59%
DY 0.00 0.00 2.50 1.86 0.00 1.90 0.00 -
P/NAPS 0.76 0.92 0.81 0.83 0.82 0.80 0.68 7.70%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 -
Price 1.19 1.18 1.57 2.09 1.60 1.48 1.45 -
P/RPS 3.80 4.13 6.26 7.53 7.62 4.31 4.74 -13.71%
P/EPS 72.56 36.53 71.69 78.87 124.03 31.83 36.43 58.37%
EY 1.38 2.74 1.39 1.27 0.81 3.14 2.74 -36.72%
DY 0.00 0.00 2.55 1.44 0.00 2.03 0.00 -
P/NAPS 0.78 0.59 0.80 1.08 0.82 0.75 0.74 3.57%

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