[SEACERA] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.2%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 75,201 73,641 64,878 57,011 49,235 40,929 43,263 44.51%
PBT 3,605 4,866 6,051 6,189 6,153 5,332 5,927 -28.19%
Tax -1,479 -2,031 -2,613 -2,302 -2,053 -1,591 -1,942 -16.59%
NP 2,126 2,835 3,438 3,887 4,100 3,741 3,985 -34.19%
-
NP to SH 2,126 2,835 3,438 3,887 4,100 3,741 3,985 -34.19%
-
Tax Rate 41.03% 41.74% 43.18% 37.20% 33.37% 29.84% 32.77% -
Total Cost 73,075 70,806 61,440 53,124 45,135 37,188 39,278 51.21%
-
Net Worth 80,941 82,546 81,854 82,036 80,912 79,876 40,045 59.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,860 802 802 1,601 2,801 3,997 3,997 -39.92%
Div Payout % 87.51% 28.31% 23.34% 41.21% 68.34% 106.85% 100.31% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 80,941 82,546 81,854 82,036 80,912 79,876 40,045 59.79%
NOSH 52,903 53,255 53,499 53,270 53,231 39,938 40,045 20.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.83% 3.85% 5.30% 6.82% 8.33% 9.14% 9.21% -
ROE 2.63% 3.43% 4.20% 4.74% 5.07% 4.68% 9.95% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 142.15 138.28 121.27 107.02 92.49 102.48 108.03 20.05%
EPS 4.02 5.32 6.43 7.30 7.70 9.37 9.95 -45.31%
DPS 3.50 1.50 1.50 3.01 5.26 10.00 10.00 -50.30%
NAPS 1.53 1.55 1.53 1.54 1.52 2.00 1.00 32.74%
Adjusted Per Share Value based on latest NOSH - 53,270
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.58 12.31 10.85 9.53 8.23 6.84 7.23 44.61%
EPS 0.36 0.47 0.57 0.65 0.69 0.63 0.67 -33.88%
DPS 0.31 0.13 0.13 0.27 0.47 0.67 0.67 -40.15%
NAPS 0.1354 0.138 0.1369 0.1372 0.1353 0.1336 0.067 59.77%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.12 1.14 1.15 1.26 1.15 1.84 1.60 -
P/RPS 0.79 0.82 0.95 1.18 1.24 1.80 1.48 -34.17%
P/EPS 27.87 21.42 17.90 17.27 14.93 19.64 16.08 44.24%
EY 3.59 4.67 5.59 5.79 6.70 5.09 6.22 -30.65%
DY 3.13 1.32 1.30 2.39 4.58 5.43 6.25 -36.91%
P/NAPS 0.73 0.74 0.75 0.82 0.76 0.92 1.60 -40.70%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 -
Price 1.04 1.16 1.18 1.26 1.19 1.18 1.57 -
P/RPS 0.73 0.84 0.97 1.18 1.29 1.15 1.45 -36.68%
P/EPS 25.88 21.79 18.36 17.27 15.45 12.60 15.78 39.02%
EY 3.86 4.59 5.45 5.79 6.47 7.94 6.34 -28.14%
DY 3.37 1.29 1.27 2.39 4.42 8.47 6.37 -34.56%
P/NAPS 0.68 0.75 0.77 0.82 0.78 0.59 1.57 -42.72%

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