[SEACERA] YoY Annualized Quarter 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- -1.49%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 86,870 78,414 76,496 71,116 38,948 35,976 39,484 14.03%
PBT 2,002 1,696 2,732 6,004 4,290 4,658 5,610 -15.77%
Tax -466 -498 -852 -2,564 -1,142 -1,262 -1,556 -18.19%
NP 1,536 1,198 1,880 3,440 3,148 3,396 4,054 -14.92%
-
NP to SH 1,486 970 1,880 3,440 3,148 3,396 4,054 -15.39%
-
Tax Rate 23.28% 29.36% 31.19% 42.70% 26.62% 27.09% 27.74% -
Total Cost 85,334 77,216 74,616 67,676 35,800 32,580 35,430 15.77%
-
Net Worth 81,248 83,142 82,249 82,006 78,296 77,109 83,307 -0.41%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 2,136 - 2,421 2,397 - -
Div Payout % - - 113.64% - 76.92% 70.59% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,248 83,142 82,249 82,006 78,296 77,109 83,307 -0.41%
NOSH 53,453 53,296 53,409 53,250 40,358 39,952 43,616 3.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.77% 1.53% 2.46% 4.84% 8.08% 9.44% 10.27% -
ROE 1.83% 1.17% 2.29% 4.19% 4.02% 4.40% 4.87% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 162.52 147.13 143.23 133.55 96.50 90.05 90.53 10.23%
EPS 2.78 1.82 3.52 6.46 7.80 8.50 10.12 -19.36%
DPS 0.00 0.00 4.00 0.00 6.00 6.00 0.00 -
NAPS 1.52 1.56 1.54 1.54 1.94 1.93 1.91 -3.73%
Adjusted Per Share Value based on latest NOSH - 53,270
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.53 13.11 12.79 11.89 6.51 6.02 6.60 14.04%
EPS 0.25 0.16 0.31 0.58 0.53 0.57 0.68 -15.35%
DPS 0.00 0.00 0.36 0.00 0.40 0.40 0.00 -
NAPS 0.1359 0.139 0.1375 0.1371 0.1309 0.1289 0.1393 -0.41%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.72 1.02 1.26 1.61 1.46 2.76 -
P/RPS 0.34 0.49 0.71 0.94 1.67 1.62 3.05 -30.61%
P/EPS 19.78 39.56 28.98 19.50 20.64 17.18 29.69 -6.54%
EY 5.05 2.53 3.45 5.13 4.84 5.82 3.37 6.97%
DY 0.00 0.00 3.92 0.00 3.73 4.11 0.00 -
P/NAPS 0.36 0.46 0.66 0.82 0.83 0.76 1.45 -20.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 17/09/01 29/08/00 -
Price 0.48 0.63 0.97 1.26 2.09 1.30 2.43 -
P/RPS 0.30 0.43 0.68 0.94 2.17 1.44 2.68 -30.56%
P/EPS 17.27 34.62 27.56 19.50 26.79 15.29 26.14 -6.67%
EY 5.79 2.89 3.63 5.13 3.73 6.54 3.82 7.17%
DY 0.00 0.00 4.12 0.00 2.87 4.62 0.00 -
P/NAPS 0.32 0.40 0.63 0.82 1.08 0.67 1.27 -20.51%

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