[SEACERA] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.11%
YoY- 30.04%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 86,304 81,983 89,411 81,913 76,331 57,011 45,468 11.26%
PBT -42 -14,950 1,516 4,450 3,229 6,189 6,850 -
Tax -1,941 -1,298 1,643 -1,666 -1,175 -2,302 -2,149 -1.68%
NP -1,983 -16,248 3,159 2,784 2,054 3,887 4,701 -
-
NP to SH -1,983 -16,248 3,037 2,671 2,054 3,887 4,701 -
-
Tax Rate - - -108.38% 37.44% 36.39% 37.20% 31.37% -
Total Cost 88,287 98,231 86,252 79,129 74,277 53,124 40,767 13.73%
-
Net Worth 67,676 68,238 81,313 83,199 82,310 82,036 39,999 9.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 1,599 1,860 1,601 5,197 -
Div Payout % - - - 59.88% 90.58% 41.21% 110.55% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 67,676 68,238 81,313 83,199 82,310 82,036 39,999 9.15%
NOSH 53,288 53,311 53,495 53,333 53,448 53,270 39,999 4.89%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -2.30% -19.82% 3.53% 3.40% 2.69% 6.82% 10.34% -
ROE -2.93% -23.81% 3.73% 3.21% 2.50% 4.74% 11.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 161.96 153.78 167.14 153.59 142.81 107.02 113.67 6.07%
EPS -3.72 -30.48 5.68 5.01 3.84 7.30 11.75 -
DPS 0.00 0.00 0.00 3.00 3.50 3.01 13.00 -
NAPS 1.27 1.28 1.52 1.56 1.54 1.54 1.00 4.06%
Adjusted Per Share Value based on latest NOSH - 53,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.43 13.71 14.95 13.70 12.76 9.53 7.60 11.26%
EPS -0.33 -2.72 0.51 0.45 0.34 0.65 0.79 -
DPS 0.00 0.00 0.00 0.27 0.31 0.27 0.87 -
NAPS 0.1132 0.1141 0.136 0.1391 0.1376 0.1372 0.0669 9.15%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.22 0.65 0.55 0.72 1.02 1.26 1.61 -
P/RPS 0.14 0.42 0.33 0.47 0.71 1.18 1.42 -32.00%
P/EPS -5.91 -2.13 9.69 14.38 26.54 17.27 13.70 -
EY -16.91 -46.89 10.32 6.96 3.77 5.79 7.30 -
DY 0.00 0.00 0.00 4.17 3.43 2.39 8.07 -
P/NAPS 0.17 0.51 0.36 0.46 0.66 0.82 1.61 -31.22%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 24/08/07 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 -
Price 0.39 0.60 0.48 0.63 0.97 1.26 2.09 -
P/RPS 0.24 0.39 0.29 0.41 0.68 1.18 1.84 -28.76%
P/EPS -10.48 -1.97 8.46 12.58 25.24 17.27 17.78 -
EY -9.54 -50.80 11.83 7.95 3.96 5.79 5.62 -
DY 0.00 0.00 0.00 4.76 3.61 2.39 6.22 -
P/NAPS 0.31 0.47 0.32 0.40 0.63 0.82 2.09 -27.22%

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