[SEACERA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.45%
YoY- -3.86%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 79,824 88,318 83,410 80,718 71,294 39,360 40,318 12.05%
PBT -2,852 2,670 1,090 4,148 5,492 4,533 6,009 -
Tax -345 -425 -498 -1,394 -2,628 -1,265 -1,621 -22.72%
NP -3,197 2,245 592 2,753 2,864 3,268 4,388 -
-
NP to SH -3,197 2,245 352 2,753 2,864 3,268 4,388 -
-
Tax Rate - 15.92% 45.69% 33.61% 47.85% 27.91% 26.98% -
Total Cost 83,021 86,073 82,818 77,965 68,430 36,092 35,930 14.97%
-
Net Worth 68,209 81,617 80,783 81,639 81,549 78,767 78,776 -2.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 3,557 1,066 5,331 - -
Div Payout % - - - 129.20% 37.22% 163.13% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 68,209 81,617 80,783 81,639 81,549 78,767 78,776 -2.37%
NOSH 53,288 53,345 52,799 53,359 53,300 39,983 39,987 4.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -4.01% 2.54% 0.71% 3.41% 4.02% 8.30% 10.88% -
ROE -4.69% 2.75% 0.44% 3.37% 3.51% 4.15% 5.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 149.79 165.56 157.97 151.27 133.76 98.44 100.83 6.81%
EPS -6.00 3.79 0.67 5.16 5.37 8.17 10.97 -
DPS 0.00 0.00 0.00 6.67 2.00 13.33 0.00 -
NAPS 1.28 1.53 1.53 1.53 1.53 1.97 1.97 -6.93%
Adjusted Per Share Value based on latest NOSH - 53,317
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.35 14.77 13.95 13.50 11.92 6.58 6.74 12.05%
EPS -0.53 0.38 0.06 0.46 0.48 0.55 0.73 -
DPS 0.00 0.00 0.00 0.59 0.18 0.89 0.00 -
NAPS 0.1141 0.1365 0.1351 0.1365 0.1364 0.1317 0.1317 -2.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.49 0.60 0.54 0.94 1.15 1.60 1.34 -
P/RPS 0.33 0.36 0.34 0.62 0.86 1.63 1.33 -20.72%
P/EPS -8.17 14.25 81.00 18.22 21.40 19.58 12.21 -
EY -12.24 7.02 1.23 5.49 4.67 5.11 8.19 -
DY 0.00 0.00 0.00 7.09 1.74 8.33 0.00 -
P/NAPS 0.38 0.39 0.35 0.61 0.75 0.81 0.68 -9.23%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 25/11/05 25/11/04 21/11/03 21/11/02 30/11/01 -
Price 0.50 0.52 0.48 0.87 1.18 1.57 1.45 -
P/RPS 0.33 0.31 0.30 0.58 0.88 1.59 1.44 -21.76%
P/EPS -8.33 12.35 72.00 16.86 21.96 19.21 13.21 -
EY -12.00 8.09 1.39 5.93 4.55 5.21 7.57 -
DY 0.00 0.00 0.00 7.66 1.69 8.49 0.00 -
P/NAPS 0.39 0.34 0.31 0.57 0.77 0.80 0.74 -10.12%

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