[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.86%
YoY- -81.21%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 80,951 80,718 76,496 72,936 73,641 71,294 71,116 8.97%
PBT 4,968 4,148 2,732 1,052 4,866 5,492 6,004 -11.81%
Tax -1,853 -1,394 -852 -396 -2,031 -2,628 -2,564 -19.38%
NP 3,115 2,753 1,880 656 2,835 2,864 3,440 -6.37%
-
NP to SH 3,115 2,753 1,880 656 2,835 2,864 3,440 -6.37%
-
Tax Rate 37.30% 33.61% 31.19% 37.64% 41.74% 47.85% 42.70% -
Total Cost 77,836 77,965 74,616 72,280 70,806 68,430 67,676 9.72%
-
Net Worth 86,933 81,639 82,249 80,941 82,598 81,549 82,006 3.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 86,933 81,639 82,249 80,941 82,598 81,549 82,006 3.94%
NOSH 53,333 53,359 53,409 52,903 53,289 53,300 53,250 0.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.85% 3.41% 2.46% 0.90% 3.85% 4.02% 4.84% -
ROE 3.58% 3.37% 2.29% 0.81% 3.43% 3.51% 4.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 151.78 151.27 143.23 137.87 138.19 133.76 133.55 8.86%
EPS 5.84 5.16 3.52 1.24 5.32 5.37 6.46 -6.47%
DPS 5.00 6.67 4.00 8.00 1.50 2.00 0.00 -
NAPS 1.63 1.53 1.54 1.53 1.55 1.53 1.54 3.84%
Adjusted Per Share Value based on latest NOSH - 52,903
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.01 12.97 12.30 11.72 11.84 11.46 11.43 8.97%
EPS 0.50 0.44 0.30 0.11 0.46 0.46 0.55 -6.12%
DPS 0.43 0.57 0.34 0.68 0.13 0.17 0.00 -
NAPS 0.1397 0.1312 0.1322 0.1301 0.1328 0.1311 0.1318 3.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.94 1.02 1.12 1.14 1.15 1.26 -
P/RPS 0.55 0.62 0.71 0.81 0.82 0.86 0.94 -29.93%
P/EPS 14.38 18.22 28.98 90.32 21.43 21.40 19.50 -18.30%
EY 6.95 5.49 3.45 1.11 4.67 4.67 5.13 22.32%
DY 5.95 7.09 3.92 7.14 1.32 1.74 0.00 -
P/NAPS 0.52 0.61 0.66 0.73 0.74 0.75 0.82 -26.08%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 -
Price 0.81 0.87 0.97 1.04 1.16 1.18 1.26 -
P/RPS 0.53 0.58 0.68 0.75 0.84 0.88 0.94 -31.63%
P/EPS 13.87 16.86 27.56 83.87 21.80 21.96 19.50 -20.23%
EY 7.21 5.93 3.63 1.19 4.59 4.55 5.13 25.34%
DY 6.17 7.66 4.12 7.69 1.29 1.69 0.00 -
P/NAPS 0.50 0.57 0.63 0.68 0.75 0.77 0.82 -27.98%

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