[SEACERA] QoQ Annualized Quarter 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- -19.37%
YoY- 69.84%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,641 71,294 71,116 66,696 40,927 39,360 38,948 52.72%
PBT 4,866 5,492 6,004 6,096 5,188 4,533 4,290 8.73%
Tax -2,031 -2,628 -2,564 -2,604 -857 -1,265 -1,142 46.63%
NP 2,835 2,864 3,440 3,492 4,331 3,268 3,148 -6.72%
-
NP to SH 2,835 2,864 3,440 3,492 4,331 3,268 3,148 -6.72%
-
Tax Rate 41.74% 47.85% 42.70% 42.72% 16.52% 27.91% 26.62% -
Total Cost 70,806 68,430 67,676 63,204 36,596 36,092 35,800 57.36%
-
Net Worth 82,598 81,549 82,006 80,912 60,416 78,767 78,296 3.62%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 799 1,066 - - 4,001 5,331 2,421 -52.14%
Div Payout % 28.20% 37.22% - - 92.38% 163.13% 76.92% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,598 81,549 82,006 80,912 60,416 78,767 78,296 3.62%
NOSH 53,289 53,300 53,250 53,231 40,010 39,983 40,358 20.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.85% 4.02% 4.84% 5.24% 10.58% 8.30% 8.08% -
ROE 3.43% 3.51% 4.19% 4.32% 7.17% 4.15% 4.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 138.19 133.76 133.55 125.29 102.29 98.44 96.50 26.96%
EPS 5.32 5.37 6.46 6.56 8.12 8.17 7.80 -22.46%
DPS 1.50 2.00 0.00 0.00 10.00 13.33 6.00 -60.21%
NAPS 1.55 1.53 1.54 1.52 1.51 1.97 1.94 -13.86%
Adjusted Per Share Value based on latest NOSH - 53,231
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.84 11.46 11.43 10.72 6.58 6.33 6.26 52.76%
EPS 0.46 0.46 0.55 0.56 0.70 0.53 0.51 -6.63%
DPS 0.13 0.17 0.00 0.00 0.64 0.86 0.39 -51.82%
NAPS 0.1328 0.1311 0.1318 0.1301 0.0971 0.1266 0.1258 3.66%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.14 1.15 1.26 1.15 1.84 1.60 1.61 -
P/RPS 0.82 0.86 0.94 0.92 1.80 1.63 1.67 -37.67%
P/EPS 21.43 21.40 19.50 17.53 17.00 19.58 20.64 2.52%
EY 4.67 4.67 5.13 5.70 5.88 5.11 4.84 -2.34%
DY 1.32 1.74 0.00 0.00 5.43 8.33 3.73 -49.87%
P/NAPS 0.74 0.75 0.82 0.76 1.22 0.81 0.83 -7.34%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 -
Price 1.16 1.18 1.26 1.19 1.18 1.57 2.09 -
P/RPS 0.84 0.88 0.94 0.95 1.15 1.59 2.17 -46.79%
P/EPS 21.80 21.96 19.50 18.14 10.90 19.21 26.79 -12.80%
EY 4.59 4.55 5.13 5.51 9.17 5.21 3.73 14.79%
DY 1.29 1.69 0.00 0.00 8.47 8.49 2.87 -41.23%
P/NAPS 0.75 0.77 0.82 0.78 0.78 0.80 1.08 -21.52%

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