[SEACERA] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -72.35%
YoY- -18.41%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 11,407 10,046 11,108 8,366 13,741 12,251 9,522 12.75%
PBT 1,932 1,255 1,442 703 2,534 2,178 1,478 19.49%
Tax -642 -378 -382 -189 -675 -585 -410 34.73%
NP 1,290 877 1,060 514 1,859 1,593 1,068 13.37%
-
NP to SH 1,290 877 1,060 514 1,859 1,593 1,068 13.37%
-
Tax Rate 33.23% 30.12% 26.49% 26.88% 26.64% 26.86% 27.74% -
Total Cost 10,117 9,169 10,048 7,852 11,882 10,658 8,454 12.68%
-
Net Worth 79,876 78,889 77,599 77,697 79,157 78,849 77,199 2.29%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 1,601 1,199 - 1,199 - 1,199 -
Div Payout % - 182.65% 113.21% - 64.52% - 112.36% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 79,876 78,889 77,599 77,697 79,157 78,849 77,199 2.29%
NOSH 39,938 40,045 39,999 39,844 39,978 40,025 39,999 -0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.31% 8.73% 9.54% 6.14% 13.53% 13.00% 11.22% -
ROE 1.62% 1.11% 1.37% 0.66% 2.35% 2.02% 1.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 28.56 25.09 27.77 21.00 34.37 30.61 23.81 12.85%
EPS 3.23 2.19 2.65 1.29 4.65 3.98 2.67 13.49%
DPS 0.00 4.00 3.00 0.00 3.00 0.00 3.00 -
NAPS 2.00 1.97 1.94 1.95 1.98 1.97 1.93 2.39%
Adjusted Per Share Value based on latest NOSH - 39,844
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1.83 1.61 1.79 1.34 2.21 1.97 1.53 12.64%
EPS 0.21 0.14 0.17 0.08 0.30 0.26 0.17 15.08%
DPS 0.00 0.26 0.19 0.00 0.19 0.00 0.19 -
NAPS 0.1284 0.1268 0.1247 0.1249 0.1272 0.1267 0.1241 2.29%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.84 1.60 1.61 1.60 1.58 1.34 1.46 -
P/RPS 6.44 6.38 5.80 7.62 4.60 4.38 6.13 3.33%
P/EPS 56.97 73.06 60.75 124.03 33.98 33.67 54.68 2.76%
EY 1.76 1.37 1.65 0.81 2.94 2.97 1.83 -2.55%
DY 0.00 2.50 1.86 0.00 1.90 0.00 2.05 -
P/NAPS 0.92 0.81 0.83 0.82 0.80 0.68 0.76 13.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 -
Price 1.18 1.57 2.09 1.60 1.48 1.45 1.30 -
P/RPS 4.13 6.26 7.53 7.62 4.31 4.74 5.46 -16.93%
P/EPS 36.53 71.69 78.87 124.03 31.83 36.43 48.69 -17.38%
EY 2.74 1.39 1.27 0.81 3.14 2.74 2.05 21.27%
DY 0.00 2.55 1.44 0.00 2.03 0.00 2.31 -
P/NAPS 0.59 0.80 1.08 0.82 0.75 0.74 0.67 -8.10%

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