[SEACERA] YoY TTM 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- -0.17%

YoY- -2.04%

Quarter Report

SEACERA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	81,913	76,331	57,011	45,468	41,882	44,337	13.05%
YoY %	7.31%	33.89%	25.39%	8.56%	-5.54%	-	-
Horiz. %	184.75%	172.16%	128.59%	102.55%	94.46%	100.00%	-
PBT	4,450	3,229	6,189	6,850	6,453	7,337	-9.51%
YoY %	37.81%	-47.83%	-9.65%	6.15%	-12.05%	-	-
Horiz. %	60.65%	44.01%	84.35%	93.36%	87.95%	100.00%	-
Tax	-1,666	-1,175	-2,302	-2,149	-1,654	-778	16.44%
YoY %	-41.79%	48.96%	-7.12%	-29.93%	-112.60%	-	-
Horiz. %	214.14%	151.03%	295.89%	276.22%	212.60%	100.00%	-
NP	2,784	2,054	3,887	4,701	4,799	6,559	-15.74%
YoY %	35.54%	-47.16%	-17.32%	-2.04%	-26.83%	-	-
Horiz. %	42.45%	31.32%	59.26%	71.67%	73.17%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	2,671	2,054	3,887	4,701	4,799	6,559	-16.43%
YoY %	30.04%	-47.16%	-17.32%	-2.04%	-26.83%	-	-
Horiz. %	40.72%	31.32%	59.26%	71.67%	73.17%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	37.44%	36.39%	37.20%	31.37%	25.63%	10.60%	-
YoY %	2.89%	-2.18%	18.58%	22.40%	141.79%	-	-
Horiz. %	353.21%	343.30%	350.94%	295.94%	241.79%	100.00%	-
Total Cost	79,129	74,277	53,124	40,767	37,083	37,778	15.92%
YoY %	6.53%	39.82%	30.31%	9.93%	-1.84%	-	-
Horiz. %	209.46%	196.61%	140.62%	107.91%	98.16%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	83,199	82,310	82,036	39,999	77,199	76,454	1.70%
YoY %	1.08%	0.33%	105.10%	-48.19%	0.97%	-	-
Horiz. %	108.82%	107.66%	107.30%	52.32%	100.97%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	1,599	1,860	1,601	5,197	1,199	-	-
YoY %	-14.03%	16.18%	-69.19%	333.44%	0.00%	-	-
Horiz. %	133.36%	155.13%	133.53%	433.44%	100.00%	-	-
Div Payout %	59.88%	90.58%	41.21%	110.55%	25.01%	-	-
YoY %	-33.89%	119.80%	-62.72%	342.02%	0.00%	-	-
Horiz. %	239.42%	362.18%	164.77%	442.02%	100.00%	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	83,199	82,310	82,036	39,999	77,199	76,454	1.70%
YoY %	1.08%	0.33%	105.10%	-48.19%	0.97%	-	-
Horiz. %	108.82%	107.66%	107.30%	52.32%	100.97%	100.00%	-
NOSH	53,333	53,448	53,270	39,999	39,999	40,028	5.90%
YoY %	-0.22%	0.33%	33.18%	0.00%	-0.07%	-	-
Horiz. %	133.24%	133.53%	133.08%	99.93%	99.93%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	3.40%	2.69%	6.82%	10.34%	11.46%	14.79%	-
YoY %	26.39%	-60.56%	-34.04%	-9.77%	-22.52%	-	-
Horiz. %	22.99%	18.19%	46.11%	69.91%	77.48%	100.00%	-
ROE	3.21%	2.50%	4.74%	11.75%	6.22%	8.58%	-
YoY %	28.40%	-47.26%	-59.66%	88.91%	-27.51%	-	-
Horiz. %	37.41%	29.14%	55.24%	136.95%	72.49%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	153.59	142.81	107.02	113.67	104.71	110.76	6.75%
YoY %	7.55%	33.44%	-5.85%	8.56%	-5.46%	-	-
Horiz. %	138.67%	128.94%	96.62%	102.63%	94.54%	100.00%	-
EPS	5.01	3.84	7.30	11.75	12.00	16.39	-21.09%
YoY %	30.47%	-47.40%	-37.87%	-2.08%	-26.78%	-	-
Horiz. %	30.57%	23.43%	44.54%	71.69%	73.22%	100.00%	-
DPS	3.00	3.50	3.01	13.00	3.00	0.00	-
YoY %	-14.29%	16.28%	-76.85%	333.33%	0.00%	-	-
Horiz. %	100.00%	116.67%	100.33%	433.33%	100.00%	-	-
NAPS	1.56	1.54	1.54	1.00	1.93	1.91	-3.96%
YoY %	1.30%	0.00%	54.00%	-48.19%	1.05%	-	-
Horiz. %	81.68%	80.63%	80.63%	52.36%	101.05%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,999
RPS	13.17	12.27	9.16	7.31	6.73	7.13	13.04%
YoY %	7.33%	33.95%	25.31%	8.62%	-5.61%	-	-
Horiz. %	184.71%	172.09%	128.47%	102.52%	94.39%	100.00%	-
EPS	0.43	0.33	0.62	0.76	0.77	1.05	-16.34%
YoY %	30.30%	-46.77%	-18.42%	-1.30%	-26.67%	-	-
Horiz. %	40.95%	31.43%	59.05%	72.38%	73.33%	100.00%	-
DPS	0.26	0.30	0.26	0.84	0.19	0.00	-
YoY %	-13.33%	15.38%	-69.05%	342.11%	0.00%	-	-
Horiz. %	136.84%	157.89%	136.84%	442.11%	100.00%	-	-
NAPS	0.1337	0.1323	0.1319	0.0643	0.1241	0.1229	1.69%
YoY %	1.06%	0.30%	105.13%	-48.19%	0.98%	-	-
Horiz. %	108.79%	107.65%	107.32%	52.32%	100.98%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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	-
P/RPS	0.47	0.71	1.18	1.42	1.39	2.49	-28.34%
YoY %	-33.80%	-39.83%	-16.90%	2.16%	-44.18%	-	-
Horiz. %	18.88%	28.51%	47.39%	57.03%	55.82%	100.00%	-
P/EPS	14.38	26.54	17.27	13.70	12.17	16.84	-3.10%
YoY %	-45.82%	53.68%	26.06%	12.57%	-27.73%	-	-
Horiz. %	85.39%	157.60%	102.55%	81.35%	72.27%	100.00%	-
EY	6.96	3.77	5.79	7.30	8.22	5.94	3.21%
YoY %	84.62%	-34.89%	-20.68%	-11.19%	38.38%	-	-
Horiz. %	117.17%	63.47%	97.47%	122.90%	138.38%	100.00%	-
DY	4.17	3.43	2.39	8.07	2.05	0.00	-
YoY %	21.57%	43.51%	-70.38%	293.66%	0.00%	-	-
Horiz. %	203.41%	167.32%	116.59%	393.66%	100.00%	-	-
P/NAPS	0.46	0.66	0.82	1.61	0.76	1.45	-20.50%
YoY %	-30.30%	-19.51%	-49.07%	111.84%	-47.59%	-	-
Horiz. %	31.72%	45.52%	56.55%	111.03%	52.41%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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	-
P/RPS	0.41	0.68	1.18	1.84	1.24	2.19	-28.46%
YoY %	-39.71%	-42.37%	-35.87%	48.39%	-43.38%	-	-
Horiz. %	18.72%	31.05%	53.88%	84.02%	56.62%	100.00%	-
P/EPS	12.58	25.24	17.27	17.78	10.84	14.83	-3.23%
YoY %	-50.16%	46.15%	-2.87%	64.02%	-26.90%	-	-
Horiz. %	84.83%	170.20%	116.45%	119.89%	73.10%	100.00%	-
EY	7.95	3.96	5.79	5.62	9.23	6.74	3.35%
YoY %	100.76%	-31.61%	3.02%	-39.11%	36.94%	-	-
Horiz. %	117.95%	58.75%	85.91%	83.38%	136.94%	100.00%	-
DY	4.76	3.61	2.39	6.22	2.31	0.00	-
YoY %	31.86%	51.05%	-61.58%	169.26%	0.00%	-	-
Horiz. %	206.06%	156.28%	103.46%	269.26%	100.00%	-	-
P/NAPS	0.40	0.63	0.82	2.09	0.67	1.27	-20.62%
YoY %	-36.51%	-23.17%	-60.77%	211.94%	-47.24%	-	-
Horiz. %	31.50%	49.61%	64.57%	164.57%	52.76%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos