[SEACERA] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.98%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 22,441 20,183 20,014 18,884 11,108 9,522 11,288 12.12%
PBT 933 240 1,102 1,478 1,442 1,478 1,942 -11.49%
Tax -225 -64 -327 -631 -382 -410 -533 -13.38%
NP 708 176 775 847 1,060 1,068 1,409 -10.83%
-
NP to SH 658 144 775 847 1,060 1,068 1,409 -11.91%
-
Tax Rate 24.12% 26.67% 29.67% 42.69% 26.49% 27.74% 27.45% -
Total Cost 21,733 20,007 19,239 18,037 10,048 8,454 9,879 14.03%
-
Net Worth 81,313 83,199 82,310 82,036 77,599 77,199 76,454 1.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 1,199 1,199 - -
Div Payout % - - - - 113.21% 112.36% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,313 83,199 82,310 82,036 77,599 77,199 76,454 1.03%
NOSH 53,495 53,333 53,448 53,270 39,999 39,999 40,028 4.94%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.15% 0.87% 3.87% 4.49% 9.54% 11.22% 12.48% -
ROE 0.81% 0.17% 0.94% 1.03% 1.37% 1.38% 1.84% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.95 37.84 37.45 35.45 27.77 23.81 28.20 6.84%
EPS 1.23 0.27 1.45 1.59 2.65 2.67 3.52 -16.06%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.52 1.56 1.54 1.54 1.94 1.93 1.91 -3.73%
Adjusted Per Share Value based on latest NOSH - 53,270
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.75 3.38 3.35 3.16 1.86 1.59 1.89 12.09%
EPS 0.11 0.02 0.13 0.14 0.18 0.18 0.24 -12.18%
DPS 0.00 0.00 0.00 0.00 0.20 0.20 0.00 -
NAPS 0.136 0.1391 0.1376 0.1372 0.1298 0.1291 0.1278 1.04%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.72 1.02 1.26 1.61 1.46 2.76 -
P/RPS 1.31 1.90 2.72 3.55 5.80 6.13 9.79 -28.47%
P/EPS 44.72 266.67 70.34 79.25 60.75 54.68 78.41 -8.93%
EY 2.24 0.38 1.42 1.26 1.65 1.83 1.28 9.77%
DY 0.00 0.00 0.00 0.00 1.86 2.05 0.00 -
P/NAPS 0.36 0.46 0.66 0.82 0.83 0.76 1.45 -20.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 17/09/01 29/08/00 -
Price 0.48 0.63 0.97 1.26 2.09 1.30 2.43 -
P/RPS 1.14 1.66 2.59 3.55 7.53 5.46 8.62 -28.61%
P/EPS 39.02 233.33 66.90 79.25 78.87 48.69 69.03 -9.06%
EY 2.56 0.43 1.49 1.26 1.27 2.05 1.45 9.93%
DY 0.00 0.00 0.00 0.00 1.44 2.31 0.00 -
P/NAPS 0.32 0.40 0.63 0.82 1.08 0.67 1.27 -20.51%

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