[SEACERA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -49.47%
YoY- -51.2%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,014 18,234 20,170 17,913 18,884 16,674 11,407 45.52%
PBT 1,102 263 747 1,117 1,478 1,524 1,932 -31.24%
Tax -327 -99 -60 -689 -631 -651 -642 -36.24%
NP 775 164 687 428 847 873 1,290 -28.82%
-
NP to SH 775 164 687 428 847 873 1,290 -28.82%
-
Tax Rate 29.67% 37.64% 8.03% 61.68% 42.69% 42.72% 33.23% -
Total Cost 19,239 18,070 19,483 17,485 18,037 15,801 10,117 53.55%
-
Net Worth 82,310 80,941 82,546 81,854 82,036 80,912 79,876 2.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,058 - 802 - - - -
Div Payout % - 645.16% - 187.50% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,310 80,941 82,546 81,854 82,036 80,912 79,876 2.02%
NOSH 53,448 52,903 53,255 53,499 53,270 53,231 39,938 21.46%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.87% 0.90% 3.41% 2.39% 4.49% 5.24% 11.31% -
ROE 0.94% 0.20% 0.83% 0.52% 1.03% 1.08% 1.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.45 34.47 37.87 33.48 35.45 31.32 28.56 19.82%
EPS 1.45 0.31 1.29 0.80 1.59 1.64 3.23 -41.39%
DPS 0.00 2.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.55 1.53 1.54 1.52 2.00 -16.00%
Adjusted Per Share Value based on latest NOSH - 53,499
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.35 3.05 3.37 3.00 3.16 2.79 1.91 45.48%
EPS 0.13 0.03 0.11 0.07 0.14 0.15 0.22 -29.60%
DPS 0.00 0.18 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.1376 0.1354 0.138 0.1369 0.1372 0.1353 0.1336 1.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.12 1.14 1.15 1.26 1.15 1.84 -
P/RPS 2.72 3.25 3.01 3.43 3.55 3.67 6.44 -43.73%
P/EPS 70.34 361.29 88.37 143.75 79.25 70.12 56.97 15.10%
EY 1.42 0.28 1.13 0.70 1.26 1.43 1.76 -13.34%
DY 0.00 1.79 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.74 0.75 0.82 0.76 0.92 -19.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 0.97 1.04 1.16 1.18 1.26 1.19 1.18 -
P/RPS 2.59 3.02 3.06 3.52 3.55 3.80 4.13 -26.75%
P/EPS 66.90 335.48 89.92 147.50 79.25 72.56 36.53 49.74%
EY 1.49 0.30 1.11 0.68 1.26 1.38 2.74 -33.40%
DY 0.00 1.92 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.75 0.77 0.82 0.78 0.59 4.47%

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