[SEACERA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.51%
YoY- -46.74%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 20,036 22,624 20,413 20,170 11,407 13,741 12,204 8.60%
PBT -13,513 545 1,857 747 1,932 2,534 2,245 -
Tax -1,298 2,001 -807 -60 -642 -675 -609 13.43%
NP -14,811 2,546 1,050 687 1,290 1,859 1,636 -
-
NP to SH -14,811 2,490 1,050 687 1,290 1,859 1,636 -
-
Tax Rate - -367.16% 43.46% 8.03% 33.23% 26.64% 27.13% -
Total Cost 34,847 20,078 19,363 19,483 10,117 11,882 10,568 21.98%
-
Net Worth 72,005 88,450 53,240 82,546 79,876 79,157 76,351 -0.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 1,199 - -
Div Payout % - - - - - 64.52% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 72,005 88,450 53,240 82,546 79,876 79,157 76,351 -0.97%
NOSH 53,337 53,283 53,240 53,255 39,938 39,978 39,974 4.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -73.92% 11.25% 5.14% 3.41% 11.31% 13.53% 13.41% -
ROE -20.57% 2.82% 1.97% 0.83% 1.62% 2.35% 2.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.56 42.46 38.34 37.87 28.56 34.37 30.53 3.51%
EPS -27.77 4.67 1.97 1.29 3.23 4.65 4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.35 1.66 1.00 1.55 2.00 1.98 1.91 -5.61%
Adjusted Per Share Value based on latest NOSH - 53,255
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.35 3.78 3.41 3.37 1.91 2.30 2.04 8.61%
EPS -2.48 0.42 0.18 0.11 0.22 0.31 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1204 0.1479 0.089 0.138 0.1336 0.1324 0.1277 -0.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.43 0.84 1.14 1.84 1.58 1.69 -
P/RPS 1.52 1.01 2.19 3.01 6.44 4.60 5.54 -19.38%
P/EPS -2.05 9.20 42.59 88.37 56.97 33.98 41.29 -
EY -48.72 10.87 2.35 1.13 1.76 2.94 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.42 0.26 0.84 0.74 0.92 0.80 0.88 -11.59%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 24/02/05 27/02/04 28/02/03 28/02/02 11/04/01 -
Price 0.66 0.55 0.81 1.16 1.18 1.48 1.32 -
P/RPS 1.76 1.30 2.11 3.06 4.13 4.31 4.32 -13.89%
P/EPS -2.38 11.77 41.07 89.92 36.53 31.83 32.25 -
EY -42.07 8.50 2.43 1.11 2.74 3.14 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 2.03 0.00 -
P/NAPS 0.49 0.33 0.81 0.75 0.59 0.75 0.69 -5.54%

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