[SEACERA] QoQ Annualized Quarter 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- -31.11%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,976 85,182 83,410 78,414 76,100 80,951 80,718 2.67%
PBT 272 1,363 1,090 1,696 2,432 4,968 4,148 -83.76%
Tax -32 1,627 -498 -498 -700 -1,853 -1,394 -91.94%
NP 240 2,990 592 1,198 1,732 3,115 2,753 -80.36%
-
NP to SH 340 2,866 352 970 1,408 3,115 2,753 -75.23%
-
Tax Rate 11.76% -119.37% 45.69% 29.36% 28.78% 37.30% 33.61% -
Total Cost 83,736 82,192 82,818 77,216 74,368 77,836 77,965 4.88%
-
Net Worth 80,218 84,276 80,783 83,142 83,199 86,933 81,639 -1.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 2,666 3,557 -
Div Payout % - - - - - 85.61% 129.20% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,218 84,276 80,783 83,142 83,199 86,933 81,639 -1.16%
NOSH 53,125 53,339 52,799 53,296 53,333 53,333 53,359 -0.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.29% 3.51% 0.71% 1.53% 2.28% 3.85% 3.41% -
ROE 0.42% 3.40% 0.44% 1.17% 1.69% 3.58% 3.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 158.07 159.70 157.97 147.13 142.69 151.78 151.27 2.97%
EPS 0.64 5.37 0.67 1.82 2.64 5.84 5.16 -75.16%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.51 1.58 1.53 1.56 1.56 1.63 1.53 -0.87%
Adjusted Per Share Value based on latest NOSH - 53,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.50 13.69 13.41 12.60 12.23 13.01 12.97 2.70%
EPS 0.05 0.46 0.06 0.16 0.23 0.50 0.44 -76.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.57 -
NAPS 0.1289 0.1355 0.1298 0.1336 0.1337 0.1397 0.1312 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.48 0.43 0.54 0.72 0.80 0.84 0.94 -
P/RPS 0.30 0.27 0.34 0.49 0.56 0.55 0.62 -38.39%
P/EPS 75.00 8.00 81.00 39.56 30.30 14.38 18.22 157.06%
EY 1.33 12.50 1.23 2.53 3.30 6.95 5.49 -61.17%
DY 0.00 0.00 0.00 0.00 0.00 5.95 7.09 -
P/NAPS 0.32 0.27 0.35 0.46 0.51 0.52 0.61 -34.98%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 25/11/05 30/08/05 31/05/05 24/02/05 25/11/04 -
Price 0.50 0.55 0.48 0.63 0.70 0.81 0.87 -
P/RPS 0.32 0.34 0.30 0.43 0.49 0.53 0.58 -32.75%
P/EPS 78.13 10.24 72.00 34.62 26.52 13.87 16.86 178.21%
EY 1.28 9.77 1.39 2.89 3.77 7.21 5.93 -64.05%
DY 0.00 0.00 0.00 0.00 0.00 6.17 7.66 -
P/NAPS 0.33 0.35 0.31 0.40 0.45 0.50 0.57 -30.55%

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