[SEACERA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -17.26%
YoY- -44.95%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 18,884 16,674 11,407 10,046 11,108 8,366 13,741 23.68%
PBT 1,478 1,524 1,932 1,255 1,442 703 2,534 -30.25%
Tax -631 -651 -642 -378 -382 -189 -675 -4.40%
NP 847 873 1,290 877 1,060 514 1,859 -40.87%
-
NP to SH 847 873 1,290 877 1,060 514 1,859 -40.87%
-
Tax Rate 42.69% 42.72% 33.23% 30.12% 26.49% 26.88% 26.64% -
Total Cost 18,037 15,801 10,117 9,169 10,048 7,852 11,882 32.18%
-
Net Worth 82,036 80,912 79,876 78,889 77,599 77,697 79,157 2.41%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 1,601 1,199 - 1,199 -
Div Payout % - - - 182.65% 113.21% - 64.52% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,036 80,912 79,876 78,889 77,599 77,697 79,157 2.41%
NOSH 53,270 53,231 39,938 40,045 39,999 39,844 39,978 21.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.49% 5.24% 11.31% 8.73% 9.54% 6.14% 13.53% -
ROE 1.03% 1.08% 1.62% 1.11% 1.37% 0.66% 2.35% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.45 31.32 28.56 25.09 27.77 21.00 34.37 2.08%
EPS 1.59 1.64 3.23 2.19 2.65 1.29 4.65 -51.19%
DPS 0.00 0.00 0.00 4.00 3.00 0.00 3.00 -
NAPS 1.54 1.52 2.00 1.97 1.94 1.95 1.98 -15.46%
Adjusted Per Share Value based on latest NOSH - 40,045
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.16 2.79 1.91 1.68 1.86 1.40 2.30 23.65%
EPS 0.14 0.15 0.22 0.15 0.18 0.09 0.31 -41.22%
DPS 0.00 0.00 0.00 0.27 0.20 0.00 0.20 -
NAPS 0.1372 0.1353 0.1336 0.1319 0.1298 0.1299 0.1324 2.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.26 1.15 1.84 1.60 1.61 1.60 1.58 -
P/RPS 3.55 3.67 6.44 6.38 5.80 7.62 4.60 -15.90%
P/EPS 79.25 70.12 56.97 73.06 60.75 124.03 33.98 76.13%
EY 1.26 1.43 1.76 1.37 1.65 0.81 2.94 -43.24%
DY 0.00 0.00 0.00 2.50 1.86 0.00 1.90 -
P/NAPS 0.82 0.76 0.92 0.81 0.83 0.82 0.80 1.66%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.26 1.19 1.18 1.57 2.09 1.60 1.48 -
P/RPS 3.55 3.80 4.13 6.26 7.53 7.62 4.31 -12.16%
P/EPS 79.25 72.56 36.53 71.69 78.87 124.03 31.83 84.00%
EY 1.26 1.38 2.74 1.39 1.27 0.81 3.14 -45.68%
DY 0.00 0.00 0.00 2.55 1.44 0.00 2.03 -
P/NAPS 0.82 0.78 0.59 0.80 1.08 0.82 0.75 6.14%

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