[SEACERA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -50.39%
YoY- -51.84%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,411 87,153 85,184 82,973 81,913 81,744 80,953 6.86%
PBT 1,516 823 1,363 2,675 4,450 5,312 4,967 -54.76%
Tax 1,643 1,804 1,637 -1,171 -1,666 -1,929 -1,853 -
NP 3,159 2,627 3,000 1,504 2,784 3,383 3,114 0.96%
-
NP to SH 3,037 2,473 2,765 1,325 2,671 3,302 3,114 -1.65%
-
Tax Rate -108.38% -219.20% -120.10% 43.78% 37.44% 36.31% 37.31% -
Total Cost 86,252 84,526 82,184 81,469 79,129 78,361 77,839 7.10%
-
Net Worth 81,313 80,218 88,450 82,470 83,199 83,199 53,240 32.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 1,599 1,599 2,657 -
Div Payout % - - - - 59.88% 48.44% 85.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,313 80,218 88,450 82,470 83,199 83,199 53,240 32.72%
NOSH 53,495 53,125 53,283 53,902 53,333 53,333 53,240 0.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.53% 3.01% 3.52% 1.81% 3.40% 4.14% 3.85% -
ROE 3.73% 3.08% 3.13% 1.61% 3.21% 3.97% 5.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 167.14 164.05 159.87 153.93 153.59 153.27 152.05 6.52%
EPS 5.68 4.66 5.19 2.46 5.01 6.19 5.85 -1.95%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 5.00 -
NAPS 1.52 1.51 1.66 1.53 1.56 1.56 1.00 32.30%
Adjusted Per Share Value based on latest NOSH - 53,902
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.37 14.01 13.69 13.34 13.17 13.14 13.01 6.87%
EPS 0.49 0.40 0.44 0.21 0.43 0.53 0.50 -1.34%
DPS 0.00 0.00 0.00 0.00 0.26 0.26 0.43 -
NAPS 0.1307 0.1289 0.1422 0.1326 0.1337 0.1337 0.0856 32.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.48 0.43 0.54 0.72 0.80 0.84 -
P/RPS 0.33 0.29 0.27 0.35 0.47 0.52 0.55 -28.92%
P/EPS 9.69 10.31 8.29 21.97 14.38 12.92 14.36 -23.12%
EY 10.32 9.70 12.07 4.55 6.96 7.74 6.96 30.12%
DY 0.00 0.00 0.00 0.00 4.17 3.75 5.95 -
P/NAPS 0.36 0.32 0.26 0.35 0.46 0.51 0.84 -43.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 28/02/06 25/11/05 30/08/05 31/05/05 24/02/05 -
Price 0.48 0.50 0.55 0.48 0.63 0.70 0.81 -
P/RPS 0.29 0.30 0.34 0.31 0.41 0.46 0.53 -33.17%
P/EPS 8.46 10.74 10.60 19.53 12.58 11.31 13.85 -28.07%
EY 11.83 9.31 9.43 5.12 7.95 8.84 7.22 39.10%
DY 0.00 0.00 0.00 0.00 4.76 4.29 6.17 -
P/NAPS 0.32 0.33 0.33 0.31 0.40 0.45 0.81 -46.25%

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