[SEACERA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.4%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 81,744 75,201 49,235 43,882 43,648 42,955 13.72%
PBT 5,312 3,605 6,153 6,886 6,917 7,113 -5.66%
Tax -1,929 -1,479 -2,053 -2,177 -1,777 -245 51.05%
NP 3,383 2,126 4,100 4,709 5,140 6,868 -13.19%
-
NP to SH 3,302 2,126 4,100 4,709 5,140 6,868 -13.61%
-
Tax Rate 36.31% 41.03% 33.37% 31.61% 25.69% 3.44% -
Total Cost 78,361 73,075 45,135 39,173 38,508 36,087 16.76%
-
Net Worth 83,199 80,941 80,912 77,697 76,955 41,200 15.08%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,599 1,860 2,801 5,197 - - -
Div Payout % 48.44% 87.51% 68.34% 110.37% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 83,199 80,941 80,912 77,697 76,955 41,200 15.08%
NOSH 53,333 52,903 53,231 39,844 39,873 41,200 5.29%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.14% 2.83% 8.33% 10.73% 11.78% 15.99% -
ROE 3.97% 2.63% 5.07% 6.06% 6.68% 16.67% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 153.27 142.15 92.49 110.13 109.47 104.26 8.00%
EPS 6.19 4.02 7.70 11.82 12.89 16.67 -17.96%
DPS 3.00 3.50 5.26 13.00 0.00 0.00 -
NAPS 1.56 1.53 1.52 1.95 1.93 1.00 9.29%
Adjusted Per Share Value based on latest NOSH - 39,844
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.67 12.58 8.23 7.34 7.30 7.18 13.73%
EPS 0.55 0.36 0.69 0.79 0.86 1.15 -13.70%
DPS 0.27 0.31 0.47 0.87 0.00 0.00 -
NAPS 0.1391 0.1354 0.1353 0.1299 0.1287 0.0689 15.07%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.80 1.12 1.15 1.60 1.36 3.76 -
P/RPS 0.52 0.79 1.24 1.45 1.24 3.61 -32.11%
P/EPS 12.92 27.87 14.93 13.54 10.55 22.56 -10.54%
EY 7.74 3.59 6.70 7.39 9.48 4.43 11.79%
DY 3.75 3.13 4.58 8.13 0.00 0.00 -
P/NAPS 0.51 0.73 0.76 0.82 0.70 3.76 -32.92%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 25/05/04 29/05/03 30/05/02 24/07/01 - -
Price 0.70 1.04 1.19 1.60 1.50 0.00 -
P/RPS 0.46 0.73 1.29 1.45 1.37 0.00 -
P/EPS 11.31 25.88 15.45 13.54 11.64 0.00 -
EY 8.84 3.86 6.47 7.39 8.59 0.00 -
DY 4.29 3.37 4.42 8.13 0.00 0.00 -
P/NAPS 0.45 0.68 0.78 0.82 0.78 0.00 -

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
Post a Comment