[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 55.72%
YoY- -25.52%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 62,558 60,539 53,471 29,520 30,239 31,432 29,764 -0.78%
PBT 818 3,111 4,119 3,400 4,507 4,684 4,086 1.72%
Tax -374 -1,046 -1,971 -949 -1,216 -1,192 0 -100.00%
NP 444 2,065 2,148 2,451 3,291 3,492 4,086 2.38%
-
NP to SH 264 2,065 2,148 2,451 3,291 3,492 4,086 2.95%
-
Tax Rate 45.72% 33.62% 47.85% 27.91% 26.98% 25.45% 0.00% -
Total Cost 62,114 58,474 51,323 27,069 26,948 27,940 25,678 -0.93%
-
Net Worth 80,783 81,639 81,549 78,767 78,776 77,600 74,509 -0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 2,667 799 3,998 - - - -
Div Payout % - 129.20% 37.22% 163.13% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 80,783 81,639 81,549 78,767 78,776 77,600 74,509 -0.08%
NOSH 52,800 53,359 53,300 39,983 39,987 40,000 40,058 -0.29%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.71% 3.41% 4.02% 8.30% 10.88% 11.11% 13.73% -
ROE 0.33% 2.53% 2.63% 3.11% 4.18% 4.50% 5.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 118.48 113.46 100.32 73.83 75.62 78.58 74.30 -0.49%
EPS 0.50 3.87 4.03 6.13 8.23 8.73 10.20 3.25%
DPS 0.00 5.00 1.50 10.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.53 1.97 1.97 1.94 1.86 0.20%
Adjusted Per Share Value based on latest NOSH - 40,045
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.46 10.12 8.94 4.94 5.06 5.26 4.98 -0.78%
EPS 0.04 0.35 0.36 0.41 0.55 0.58 0.68 3.05%
DPS 0.00 0.45 0.13 0.67 0.00 0.00 0.00 -
NAPS 0.1351 0.1365 0.1364 0.1317 0.1317 0.1298 0.1246 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.54 0.94 1.15 1.60 1.34 2.10 0.00 -
P/RPS 0.46 0.83 1.15 2.17 1.77 2.67 0.00 -100.00%
P/EPS 108.00 24.29 28.54 26.10 16.28 24.05 0.00 -100.00%
EY 0.93 4.12 3.50 3.83 6.14 4.16 0.00 -100.00%
DY 0.00 5.32 1.30 6.25 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.75 0.81 0.68 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 25/11/04 21/11/03 21/11/02 30/11/01 28/11/00 25/11/99 -
Price 0.48 0.87 1.18 1.57 1.45 1.90 0.00 -
P/RPS 0.41 0.77 1.18 2.13 1.92 2.42 0.00 -100.00%
P/EPS 96.00 22.48 29.28 25.61 17.62 21.76 0.00 -100.00%
EY 1.04 4.45 3.42 3.90 5.68 4.59 0.00 -100.00%
DY 0.00 5.75 1.27 6.37 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.77 0.80 0.74 0.98 0.00 -100.00%

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