[SEACERA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 108.68%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,864 89,411 87,153 85,184 82,973 81,913 81,744 5.72%
PBT 2,548 1,516 823 1,363 2,675 4,450 5,312 -38.69%
Tax 1,682 1,643 1,804 1,637 -1,171 -1,666 -1,929 -
NP 4,230 3,159 2,627 3,000 1,504 2,784 3,383 16.04%
-
NP to SH 4,174 3,037 2,473 2,765 1,325 2,671 3,302 16.89%
-
Tax Rate -66.01% -108.38% -219.20% -120.10% 43.78% 37.44% 36.31% -
Total Cost 84,634 86,252 84,526 82,184 81,469 79,129 78,361 5.26%
-
Net Worth 82,024 81,313 80,218 88,450 82,470 83,199 83,199 -0.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 1,599 1,599 -
Div Payout % - - - - - 59.88% 48.44% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 82,024 81,313 80,218 88,450 82,470 83,199 83,199 -0.94%
NOSH 53,611 53,495 53,125 53,283 53,902 53,333 53,333 0.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.76% 3.53% 3.01% 3.52% 1.81% 3.40% 4.14% -
ROE 5.09% 3.73% 3.08% 3.13% 1.61% 3.21% 3.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 165.76 167.14 164.05 159.87 153.93 153.59 153.27 5.35%
EPS 7.79 5.68 4.66 5.19 2.46 5.01 6.19 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.53 1.52 1.51 1.66 1.53 1.56 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 53,283
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.86 14.95 14.57 14.24 13.88 13.70 13.67 5.71%
EPS 0.70 0.51 0.41 0.46 0.22 0.45 0.55 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.27 -
NAPS 0.1372 0.136 0.1341 0.1479 0.1379 0.1391 0.1391 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.55 0.48 0.43 0.54 0.72 0.80 -
P/RPS 0.36 0.33 0.29 0.27 0.35 0.47 0.52 -21.72%
P/EPS 7.71 9.69 10.31 8.29 21.97 14.38 12.92 -29.09%
EY 12.98 10.32 9.70 12.07 4.55 6.96 7.74 41.10%
DY 0.00 0.00 0.00 0.00 0.00 4.17 3.75 -
P/NAPS 0.39 0.36 0.32 0.26 0.35 0.46 0.51 -16.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 18/08/06 26/05/06 28/02/06 25/11/05 30/08/05 31/05/05 -
Price 0.52 0.48 0.50 0.55 0.48 0.63 0.70 -
P/RPS 0.31 0.29 0.30 0.34 0.31 0.41 0.46 -23.11%
P/EPS 6.68 8.46 10.74 10.60 19.53 12.58 11.31 -29.58%
EY 14.97 11.83 9.31 9.43 5.12 7.95 8.84 42.02%
DY 0.00 0.00 0.00 0.00 0.00 4.76 4.29 -
P/NAPS 0.34 0.32 0.33 0.33 0.31 0.40 0.45 -17.03%

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