[SEACERA] YoY Annualized Quarter 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- -63.71%
YoY- -87.22%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 97,354 79,824 88,318 83,410 80,718 71,294 39,360 16.27%
PBT 9,789 -2,852 2,670 1,090 4,148 5,492 4,533 13.67%
Tax -1,526 -345 -425 -498 -1,394 -2,628 -1,265 3.17%
NP 8,262 -3,197 2,245 592 2,753 2,864 3,268 16.70%
-
NP to SH 8,262 -3,197 2,245 352 2,753 2,864 3,268 16.70%
-
Tax Rate 15.59% - 15.92% 45.69% 33.61% 47.85% 27.91% -
Total Cost 89,092 83,021 86,073 82,818 77,965 68,430 36,092 16.23%
-
Net Worth 70,396 68,209 81,617 80,783 81,639 81,549 78,767 -1.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 3,557 1,066 5,331 -
Div Payout % - - - - 129.20% 37.22% 163.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 70,396 68,209 81,617 80,783 81,639 81,549 78,767 -1.85%
NOSH 53,330 53,288 53,345 52,799 53,359 53,300 39,983 4.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.49% -4.01% 2.54% 0.71% 3.41% 4.02% 8.30% -
ROE 11.74% -4.69% 2.75% 0.44% 3.37% 3.51% 4.15% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 182.55 149.79 165.56 157.97 151.27 133.76 98.44 10.83%
EPS 15.49 -6.00 3.79 0.67 5.16 5.37 8.17 11.24%
DPS 0.00 0.00 0.00 0.00 6.67 2.00 13.33 -
NAPS 1.32 1.28 1.53 1.53 1.53 1.53 1.97 -6.44%
Adjusted Per Share Value based on latest NOSH - 53,902
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.28 13.35 14.77 13.95 13.50 11.92 6.58 16.28%
EPS 1.38 -0.53 0.38 0.06 0.46 0.48 0.55 16.55%
DPS 0.00 0.00 0.00 0.00 0.59 0.18 0.89 -
NAPS 0.1177 0.1141 0.1365 0.1351 0.1365 0.1364 0.1317 -1.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.49 0.60 0.54 0.94 1.15 1.60 -
P/RPS 0.16 0.33 0.36 0.34 0.62 0.86 1.63 -32.05%
P/EPS 1.87 -8.17 14.25 81.00 18.22 21.40 19.58 -32.36%
EY 53.43 -12.24 7.02 1.23 5.49 4.67 5.11 47.82%
DY 0.00 0.00 0.00 0.00 7.09 1.74 8.33 -
P/NAPS 0.22 0.38 0.39 0.35 0.61 0.75 0.81 -19.50%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 30/11/06 25/11/05 25/11/04 21/11/03 21/11/02 -
Price 0.28 0.50 0.52 0.48 0.87 1.18 1.57 -
P/RPS 0.15 0.33 0.31 0.30 0.58 0.88 1.59 -32.50%
P/EPS 1.81 -8.33 12.35 72.00 16.86 21.96 19.21 -32.51%
EY 55.33 -12.00 8.09 1.39 5.93 4.55 5.21 48.20%
DY 0.00 0.00 0.00 0.00 7.66 1.69 8.49 -
P/NAPS 0.21 0.39 0.34 0.31 0.57 0.77 0.80 -19.96%

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