[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 186.59%
YoY- -45.35%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 76,100 80,951 80,718 76,496 72,936 73,641 71,294 4.44%
PBT 2,432 4,968 4,148 2,732 1,052 4,866 5,492 -41.87%
Tax -700 -1,853 -1,394 -852 -396 -2,031 -2,628 -58.56%
NP 1,732 3,115 2,753 1,880 656 2,835 2,864 -28.46%
-
NP to SH 1,408 3,115 2,753 1,880 656 2,835 2,864 -37.68%
-
Tax Rate 28.78% 37.30% 33.61% 31.19% 37.64% 41.74% 47.85% -
Total Cost 74,368 77,836 77,965 74,616 72,280 70,806 68,430 5.69%
-
Net Worth 83,199 86,933 81,639 82,249 80,941 82,598 81,549 1.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,666 3,557 2,136 4,232 799 1,066 -
Div Payout % - 85.61% 129.20% 113.64% 645.16% 28.20% 37.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 83,199 86,933 81,639 82,249 80,941 82,598 81,549 1.34%
NOSH 53,333 53,333 53,359 53,409 52,903 53,289 53,300 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.28% 3.85% 3.41% 2.46% 0.90% 3.85% 4.02% -
ROE 1.69% 3.58% 3.37% 2.29% 0.81% 3.43% 3.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 142.69 151.78 151.27 143.23 137.87 138.19 133.76 4.39%
EPS 2.64 5.84 5.16 3.52 1.24 5.32 5.37 -37.68%
DPS 0.00 5.00 6.67 4.00 8.00 1.50 2.00 -
NAPS 1.56 1.63 1.53 1.54 1.53 1.55 1.53 1.30%
Adjusted Per Share Value based on latest NOSH - 53,448
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.23 13.01 12.97 12.30 11.72 11.84 11.46 4.42%
EPS 0.23 0.50 0.44 0.30 0.11 0.46 0.46 -36.97%
DPS 0.00 0.43 0.57 0.34 0.68 0.13 0.17 -
NAPS 0.1337 0.1397 0.1312 0.1322 0.1301 0.1328 0.1311 1.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.80 0.84 0.94 1.02 1.12 1.14 1.15 -
P/RPS 0.56 0.55 0.62 0.71 0.81 0.82 0.86 -24.85%
P/EPS 30.30 14.38 18.22 28.98 90.32 21.43 21.40 26.06%
EY 3.30 6.95 5.49 3.45 1.11 4.67 4.67 -20.64%
DY 0.00 5.95 7.09 3.92 7.14 1.32 1.74 -
P/NAPS 0.51 0.52 0.61 0.66 0.73 0.74 0.75 -22.65%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 25/11/04 30/08/04 25/05/04 27/02/04 21/11/03 -
Price 0.70 0.81 0.87 0.97 1.04 1.16 1.18 -
P/RPS 0.49 0.53 0.58 0.68 0.75 0.84 0.88 -32.29%
P/EPS 26.52 13.87 16.86 27.56 83.87 21.80 21.96 13.39%
EY 3.77 7.21 5.93 3.63 1.19 4.59 4.55 -11.77%
DY 0.00 6.17 7.66 4.12 7.69 1.29 1.69 -
P/NAPS 0.45 0.50 0.57 0.63 0.68 0.75 0.77 -30.07%

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