[SEACERA] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 106.23%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 20,183 20,014 18,884 11,108 9,522 11,288 9,906 -0.75%
PBT 240 1,102 1,478 1,442 1,478 1,942 1,718 2.11%
Tax -64 -327 -631 -382 -410 -533 0 -100.00%
NP 176 775 847 1,060 1,068 1,409 1,718 2.45%
-
NP to SH 144 775 847 1,060 1,068 1,409 1,718 2.67%
-
Tax Rate 26.67% 29.67% 42.69% 26.49% 27.74% 27.45% 0.00% -
Total Cost 20,007 19,239 18,037 10,048 8,454 9,879 8,188 -0.94%
-
Net Worth 83,199 82,310 82,036 77,599 77,199 76,454 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - 1,199 1,199 - - -
Div Payout % - - - 113.21% 112.36% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 83,199 82,310 82,036 77,599 77,199 76,454 0 -100.00%
NOSH 53,333 53,448 53,270 39,999 39,999 40,028 39,953 -0.30%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.87% 3.87% 4.49% 9.54% 11.22% 12.48% 17.34% -
ROE 0.17% 0.94% 1.03% 1.37% 1.38% 1.84% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 37.84 37.45 35.45 27.77 23.81 28.20 24.79 -0.44%
EPS 0.27 1.45 1.59 2.65 2.67 3.52 4.30 2.98%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.56 1.54 1.54 1.94 1.93 1.91 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.38 3.35 3.16 1.86 1.59 1.89 1.66 -0.75%
EPS 0.02 0.13 0.14 0.18 0.18 0.24 0.29 2.88%
DPS 0.00 0.00 0.00 0.20 0.20 0.00 0.00 -
NAPS 0.1391 0.1376 0.1372 0.1298 0.1291 0.1278 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.72 1.02 1.26 1.61 1.46 2.76 0.00 -
P/RPS 1.90 2.72 3.55 5.80 6.13 9.79 0.00 -100.00%
P/EPS 266.67 70.34 79.25 60.75 54.68 78.41 0.00 -100.00%
EY 0.38 1.42 1.26 1.65 1.83 1.28 0.00 -100.00%
DY 0.00 0.00 0.00 1.86 2.05 0.00 0.00 -
P/NAPS 0.46 0.66 0.82 0.83 0.76 1.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 25/08/03 29/08/02 17/09/01 29/08/00 - -
Price 0.63 0.97 1.26 2.09 1.30 2.43 0.00 -
P/RPS 1.66 2.59 3.55 7.53 5.46 8.62 0.00 -100.00%
P/EPS 233.33 66.90 79.25 78.87 48.69 69.03 0.00 -100.00%
EY 0.43 1.49 1.26 1.27 2.05 1.45 0.00 -100.00%
DY 0.00 0.00 0.00 1.44 2.31 0.00 0.00 -
P/NAPS 0.40 0.63 0.82 1.08 0.67 1.27 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