[SEACERA] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 372.56%
YoY- -8.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 19,589 22,441 20,183 20,014 18,884 11,108 9,522 12.76%
PBT -1,016 933 240 1,102 1,478 1,442 1,478 -
Tax 211 -225 -64 -327 -631 -382 -410 -
NP -805 708 176 775 847 1,060 1,068 -
-
NP to SH -805 658 144 775 847 1,060 1,068 -
-
Tax Rate - 24.12% 26.67% 29.67% 42.69% 26.49% 27.74% -
Total Cost 20,394 21,733 20,007 19,239 18,037 10,048 8,454 15.80%
-
Net Worth 68,238 81,313 83,199 82,310 82,036 77,599 77,199 -2.03%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 1,199 1,199 -
Div Payout % - - - - - 113.21% 112.36% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 68,238 81,313 83,199 82,310 82,036 77,599 77,199 -2.03%
NOSH 53,311 53,495 53,333 53,448 53,270 39,999 39,999 4.90%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.11% 3.15% 0.87% 3.87% 4.49% 9.54% 11.22% -
ROE -1.18% 0.81% 0.17% 0.94% 1.03% 1.37% 1.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.74 41.95 37.84 37.45 35.45 27.77 23.81 7.49%
EPS -1.51 1.23 0.27 1.45 1.59 2.65 2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.28 1.52 1.56 1.54 1.54 1.94 1.93 -6.61%
Adjusted Per Share Value based on latest NOSH - 53,448
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.28 3.75 3.38 3.35 3.16 1.86 1.59 12.82%
EPS -0.13 0.11 0.02 0.13 0.14 0.18 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.1141 0.136 0.1391 0.1376 0.1372 0.1298 0.1291 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.65 0.55 0.72 1.02 1.26 1.61 1.46 -
P/RPS 1.77 1.31 1.90 2.72 3.55 5.80 6.13 -18.69%
P/EPS -43.05 44.72 266.67 70.34 79.25 60.75 54.68 -
EY -2.32 2.24 0.38 1.42 1.26 1.65 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 1.86 2.05 -
P/NAPS 0.51 0.36 0.46 0.66 0.82 0.83 0.76 -6.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 17/09/01 -
Price 0.60 0.48 0.63 0.97 1.26 2.09 1.30 -
P/RPS 1.63 1.14 1.66 2.59 3.55 7.53 5.46 -18.24%
P/EPS -39.74 39.02 233.33 66.90 79.25 78.87 48.69 -
EY -2.52 2.56 0.43 1.49 1.26 1.27 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 1.44 2.31 -
P/NAPS 0.47 0.32 0.40 0.63 0.82 1.08 0.67 -5.73%

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