[SEACERA] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 76.7%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 85,182 80,951 73,641 40,927 43,980 43,636 41,731 -0.75%
PBT 1,363 4,968 4,866 5,188 7,041 6,929 6,826 1.72%
Tax 1,627 -1,853 -2,031 -857 -1,891 -1,801 -13 -
NP 2,990 3,115 2,835 4,331 5,150 5,128 6,813 0.87%
-
NP to SH 2,866 3,115 2,835 4,331 5,150 5,128 6,813 0.92%
-
Tax Rate -119.37% 37.30% 41.74% 16.52% 26.86% 25.99% 0.19% -
Total Cost 82,192 77,836 70,806 36,596 38,830 38,508 34,918 -0.90%
-
Net Worth 84,276 86,933 82,598 60,416 79,230 76,384 74,204 -0.13%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 2,666 799 4,001 2,400 2,799 - -
Div Payout % - 85.61% 28.20% 92.38% 46.62% 54.59% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 84,276 86,933 82,598 60,416 79,230 76,384 74,204 -0.13%
NOSH 53,339 53,333 53,289 40,010 40,015 39,992 40,110 -0.30%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.51% 3.85% 3.85% 10.58% 11.71% 11.75% 16.33% -
ROE 3.40% 3.58% 3.43% 7.17% 6.50% 6.71% 9.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 159.70 151.78 138.19 102.29 109.91 109.11 104.04 -0.45%
EPS 5.37 5.84 5.32 8.12 12.87 12.82 17.03 1.23%
DPS 0.00 5.00 1.50 10.00 6.00 7.00 0.00 -
NAPS 1.58 1.63 1.55 1.51 1.98 1.91 1.85 0.16%
Adjusted Per Share Value based on latest NOSH - 39,938
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.24 13.54 12.31 6.84 7.35 7.30 6.98 -0.75%
EPS 0.48 0.52 0.47 0.72 0.86 0.86 1.14 0.92%
DPS 0.00 0.45 0.13 0.67 0.40 0.47 0.00 -
NAPS 0.1409 0.1454 0.1381 0.101 0.1325 0.1277 0.1241 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.43 0.84 1.14 1.84 1.58 1.69 0.00 -
P/RPS 0.27 0.55 0.82 1.80 1.44 1.55 0.00 -100.00%
P/EPS 8.00 14.38 21.43 17.00 12.28 13.18 0.00 -100.00%
EY 12.50 6.95 4.67 5.88 8.15 7.59 0.00 -100.00%
DY 0.00 5.95 1.32 5.43 3.80 4.14 0.00 -
P/NAPS 0.27 0.52 0.74 1.22 0.80 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 27/02/04 28/02/03 28/02/02 11/04/01 28/02/00 -
Price 0.55 0.81 1.16 1.18 1.48 1.32 3.36 -
P/RPS 0.34 0.53 0.84 1.15 1.35 1.21 3.23 2.42%
P/EPS 10.24 13.87 21.80 10.90 11.50 10.29 19.78 0.70%
EY 9.77 7.21 4.59 9.17 8.70 9.71 5.06 -0.69%
DY 0.00 6.17 1.29 8.47 4.05 5.30 0.00 -
P/NAPS 0.35 0.50 0.75 0.78 0.75 0.69 1.82 1.76%

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