[SEACERA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.01%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 86,275 85,182 80,951 73,641 40,927 43,980 43,636 12.02%
PBT -11,510 1,363 4,968 4,866 5,188 7,041 6,929 -
Tax -1,617 1,627 -1,853 -2,031 -857 -1,891 -1,801 -1.77%
NP -13,127 2,990 3,115 2,835 4,331 5,150 5,128 -
-
NP to SH -13,221 2,866 3,115 2,835 4,331 5,150 5,128 -
-
Tax Rate - -119.37% 37.30% 41.74% 16.52% 26.86% 25.99% -
Total Cost 99,402 82,192 77,836 70,806 36,596 38,830 38,508 17.11%
-
Net Worth 70,403 84,276 86,933 82,598 60,416 79,230 76,384 -1.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 2,666 799 4,001 2,400 2,799 -
Div Payout % - - 85.61% 28.20% 92.38% 46.62% 54.59% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 70,403 84,276 86,933 82,598 60,416 79,230 76,384 -1.34%
NOSH 53,336 53,339 53,333 53,289 40,010 40,015 39,992 4.91%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -15.22% 3.51% 3.85% 3.85% 10.58% 11.71% 11.75% -
ROE -18.78% 3.40% 3.58% 3.43% 7.17% 6.50% 6.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 161.76 159.70 151.78 138.19 102.29 109.91 109.11 6.77%
EPS -24.79 5.37 5.84 5.32 8.12 12.87 12.82 -
DPS 0.00 0.00 5.00 1.50 10.00 6.00 7.00 -
NAPS 1.32 1.58 1.63 1.55 1.51 1.98 1.91 -5.96%
Adjusted Per Share Value based on latest NOSH - 53,255
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 13.87 13.69 13.01 11.84 6.58 7.07 7.01 12.03%
EPS -2.13 0.46 0.50 0.46 0.70 0.83 0.82 -
DPS 0.00 0.00 0.43 0.13 0.64 0.39 0.45 -
NAPS 0.1132 0.1355 0.1397 0.1328 0.0971 0.1273 0.1228 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.43 0.84 1.14 1.84 1.58 1.69 -
P/RPS 0.35 0.27 0.55 0.82 1.80 1.44 1.55 -21.95%
P/EPS -2.30 8.00 14.38 21.43 17.00 12.28 13.18 -
EY -43.49 12.50 6.95 4.67 5.88 8.15 7.59 -
DY 0.00 0.00 5.95 1.32 5.43 3.80 4.14 -
P/NAPS 0.43 0.27 0.52 0.74 1.22 0.80 0.88 -11.24%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 24/02/05 27/02/04 28/02/03 28/02/02 11/04/01 -
Price 0.66 0.55 0.81 1.16 1.18 1.48 1.32 -
P/RPS 0.41 0.34 0.53 0.84 1.15 1.35 1.21 -16.49%
P/EPS -2.66 10.24 13.87 21.80 10.90 11.50 10.29 -
EY -37.56 9.77 7.21 4.59 9.17 8.70 9.71 -
DY 0.00 0.00 6.17 1.29 8.47 4.05 5.30 -
P/NAPS 0.50 0.35 0.50 0.75 0.78 0.75 0.69 -5.22%

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