[SEACERA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.6%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,153 81,744 75,201 49,235 43,882 43,648 42,955 12.50%
PBT 823 5,312 3,605 6,153 6,886 6,917 7,113 -30.18%
Tax 1,804 -1,929 -1,479 -2,053 -2,177 -1,777 -245 -
NP 2,627 3,383 2,126 4,100 4,709 5,140 6,868 -14.79%
-
NP to SH 2,473 3,302 2,126 4,100 4,709 5,140 6,868 -15.64%
-
Tax Rate -219.20% 36.31% 41.03% 33.37% 31.61% 25.69% 3.44% -
Total Cost 84,526 78,361 73,075 45,135 39,173 38,508 36,087 15.23%
-
Net Worth 80,218 83,199 80,941 80,912 77,697 76,955 41,200 11.73%
Dividend
31/03/06 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 80,218 83,199 80,941 80,912 77,697 76,955 41,200 11.73%
NOSH 53,125 53,333 52,903 53,231 39,844 39,873 41,200 4.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.01% 4.14% 2.83% 8.33% 10.73% 11.78% 15.99% -
ROE 3.08% 3.97% 2.63% 5.07% 6.06% 6.68% 16.67% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 164.05 153.27 142.15 92.49 110.13 109.47 104.26 7.84%
EPS 4.66 6.19 4.02 7.70 11.82 12.89 16.67 -19.13%
DPS 0.00 3.00 3.50 5.26 13.00 0.00 0.00 -
NAPS 1.51 1.56 1.53 1.52 1.95 1.93 1.00 7.10%
Adjusted Per Share Value based on latest NOSH - 53,231
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.57 13.67 12.58 8.23 7.34 7.30 7.18 12.51%
EPS 0.41 0.55 0.36 0.69 0.79 0.86 1.15 -15.78%
DPS 0.00 0.27 0.31 0.47 0.87 0.00 0.00 -
NAPS 0.1341 0.1391 0.1354 0.1353 0.1299 0.1287 0.0689 11.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.48 0.80 1.12 1.15 1.60 1.36 3.76 -
P/RPS 0.29 0.52 0.79 1.24 1.45 1.24 3.61 -34.30%
P/EPS 10.31 12.92 27.87 14.93 13.54 10.55 22.56 -12.23%
EY 9.70 7.74 3.59 6.70 7.39 9.48 4.43 13.94%
DY 0.00 3.75 3.13 4.58 8.13 0.00 0.00 -
P/NAPS 0.32 0.51 0.73 0.76 0.82 0.70 3.76 -33.66%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 31/05/05 25/05/04 29/05/03 30/05/02 24/07/01 - -
Price 0.50 0.70 1.04 1.19 1.60 1.50 0.00 -
P/RPS 0.30 0.46 0.73 1.29 1.45 1.37 0.00 -
P/EPS 10.74 11.31 25.88 15.45 13.54 11.64 0.00 -
EY 9.31 8.84 3.86 6.47 7.39 8.59 0.00 -
DY 0.00 4.29 3.37 4.42 8.13 0.00 0.00 -
P/NAPS 0.33 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