[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.14%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 83,410 78,414 76,100 80,951 80,718 76,496 72,936 9.34%
PBT 1,090 1,696 2,432 4,968 4,148 2,732 1,052 2.39%
Tax -498 -498 -700 -1,853 -1,394 -852 -396 16.49%
NP 592 1,198 1,732 3,115 2,753 1,880 656 -6.60%
-
NP to SH 352 970 1,408 3,115 2,753 1,880 656 -33.94%
-
Tax Rate 45.69% 29.36% 28.78% 37.30% 33.61% 31.19% 37.64% -
Total Cost 82,818 77,216 74,368 77,836 77,965 74,616 72,280 9.48%
-
Net Worth 80,783 83,142 83,199 86,933 81,639 82,249 80,941 -0.13%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,666 3,557 2,136 4,232 -
Div Payout % - - - 85.61% 129.20% 113.64% 645.16% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,783 83,142 83,199 86,933 81,639 82,249 80,941 -0.13%
NOSH 52,799 53,296 53,333 53,333 53,359 53,409 52,903 -0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.71% 1.53% 2.28% 3.85% 3.41% 2.46% 0.90% -
ROE 0.44% 1.17% 1.69% 3.58% 3.37% 2.29% 0.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 157.97 147.13 142.69 151.78 151.27 143.23 137.87 9.48%
EPS 0.67 1.82 2.64 5.84 5.16 3.52 1.24 -33.63%
DPS 0.00 0.00 0.00 5.00 6.67 4.00 8.00 -
NAPS 1.53 1.56 1.56 1.63 1.53 1.54 1.53 0.00%
Adjusted Per Share Value based on latest NOSH - 53,240
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.41 12.60 12.23 13.01 12.97 12.30 11.72 9.38%
EPS 0.06 0.16 0.23 0.50 0.44 0.30 0.11 -33.21%
DPS 0.00 0.00 0.00 0.43 0.57 0.34 0.68 -
NAPS 0.1298 0.1336 0.1337 0.1397 0.1312 0.1322 0.1301 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.72 0.80 0.84 0.94 1.02 1.12 -
P/RPS 0.34 0.49 0.56 0.55 0.62 0.71 0.81 -43.90%
P/EPS 81.00 39.56 30.30 14.38 18.22 28.98 90.32 -6.99%
EY 1.23 2.53 3.30 6.95 5.49 3.45 1.11 7.07%
DY 0.00 0.00 0.00 5.95 7.09 3.92 7.14 -
P/NAPS 0.35 0.46 0.51 0.52 0.61 0.66 0.73 -38.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 31/05/05 24/02/05 25/11/04 30/08/04 25/05/04 -
Price 0.48 0.63 0.70 0.81 0.87 0.97 1.04 -
P/RPS 0.30 0.43 0.49 0.53 0.58 0.68 0.75 -45.68%
P/EPS 72.00 34.62 26.52 13.87 16.86 27.56 83.87 -9.66%
EY 1.39 2.89 3.77 7.21 5.93 3.63 1.19 10.90%
DY 0.00 0.00 0.00 6.17 7.66 4.12 7.69 -
P/NAPS 0.31 0.40 0.45 0.50 0.57 0.63 0.68 -40.73%

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