[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -16.74%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,496 72,936 73,641 71,294 71,116 66,696 40,927 51.79%
PBT 2,732 1,052 4,866 5,492 6,004 6,096 5,188 -34.81%
Tax -852 -396 -2,031 -2,628 -2,564 -2,604 -857 -0.38%
NP 1,880 656 2,835 2,864 3,440 3,492 4,331 -42.69%
-
NP to SH 1,880 656 2,835 2,864 3,440 3,492 4,331 -42.69%
-
Tax Rate 31.19% 37.64% 41.74% 47.85% 42.70% 42.72% 16.52% -
Total Cost 74,616 72,280 70,806 68,430 67,676 63,204 36,596 60.86%
-
Net Worth 82,249 80,941 82,598 81,549 82,006 80,912 60,416 22.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,136 4,232 799 1,066 - - 4,001 -34.21%
Div Payout % 113.64% 645.16% 28.20% 37.22% - - 92.38% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,249 80,941 82,598 81,549 82,006 80,912 60,416 22.85%
NOSH 53,409 52,903 53,289 53,300 53,250 53,231 40,010 21.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.46% 0.90% 3.85% 4.02% 4.84% 5.24% 10.58% -
ROE 2.29% 0.81% 3.43% 3.51% 4.19% 4.32% 7.17% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 143.23 137.87 138.19 133.76 133.55 125.29 102.29 25.18%
EPS 3.52 1.24 5.32 5.37 6.46 6.56 8.12 -42.75%
DPS 4.00 8.00 1.50 2.00 0.00 0.00 10.00 -45.74%
NAPS 1.54 1.53 1.55 1.53 1.54 1.52 1.51 1.32%
Adjusted Per Share Value based on latest NOSH - 53,499
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.30 11.72 11.84 11.46 11.43 10.72 6.58 51.80%
EPS 0.30 0.11 0.46 0.46 0.55 0.56 0.70 -43.18%
DPS 0.34 0.68 0.13 0.17 0.00 0.00 0.64 -34.43%
NAPS 0.1322 0.1301 0.1328 0.1311 0.1318 0.1301 0.0971 22.86%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.12 1.14 1.15 1.26 1.15 1.84 -
P/RPS 0.71 0.81 0.82 0.86 0.94 0.92 1.80 -46.24%
P/EPS 28.98 90.32 21.43 21.40 19.50 17.53 17.00 42.74%
EY 3.45 1.11 4.67 4.67 5.13 5.70 5.88 -29.93%
DY 3.92 7.14 1.32 1.74 0.00 0.00 5.43 -19.54%
P/NAPS 0.66 0.73 0.74 0.75 0.82 0.76 1.22 -33.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 -
Price 0.97 1.04 1.16 1.18 1.26 1.19 1.18 -
P/RPS 0.68 0.75 0.84 0.88 0.94 0.95 1.15 -29.57%
P/EPS 27.56 83.87 21.80 21.96 19.50 18.14 10.90 85.70%
EY 3.63 1.19 4.59 4.55 5.13 5.51 9.17 -46.11%
DY 4.12 7.69 1.29 1.69 0.00 0.00 8.47 -38.17%
P/NAPS 0.63 0.68 0.75 0.77 0.82 0.78 0.78 -13.28%

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