[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -45.57%
YoY- -87.22%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,435 20,994 85,182 62,558 39,207 19,025 80,951 -34.04%
PBT 1,001 68 1,363 818 848 608 4,968 -65.73%
Tax -233 -8 1,627 -374 -249 -175 -1,853 -74.99%
NP 768 60 2,990 444 599 433 3,115 -60.78%
-
NP to SH 743 85 2,866 264 485 352 3,115 -61.63%
-
Tax Rate 23.28% 11.76% -119.37% 45.72% 29.36% 28.78% 37.30% -
Total Cost 42,667 20,934 82,192 62,114 38,608 18,592 77,836 -33.09%
-
Net Worth 81,248 80,218 84,276 80,783 83,142 83,199 86,933 -4.42%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,666 -
Div Payout % - - - - - - 85.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,248 80,218 84,276 80,783 83,142 83,199 86,933 -4.42%
NOSH 53,453 53,125 53,339 52,800 53,296 53,333 53,333 0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.77% 0.29% 3.51% 0.71% 1.53% 2.28% 3.85% -
ROE 0.91% 0.11% 3.40% 0.33% 0.58% 0.42% 3.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 81.26 39.52 159.70 118.48 73.56 35.67 151.78 -34.14%
EPS 1.39 0.16 5.37 0.50 0.91 0.66 5.84 -61.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.52 1.51 1.58 1.53 1.56 1.56 1.63 -4.56%
Adjusted Per Share Value based on latest NOSH - 53,902
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.98 3.37 13.69 10.06 6.30 3.06 13.01 -34.04%
EPS 0.12 0.01 0.46 0.04 0.08 0.06 0.50 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.1306 0.1289 0.1355 0.1298 0.1336 0.1337 0.1397 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.48 0.43 0.54 0.72 0.80 0.84 -
P/RPS 0.68 1.21 0.27 0.46 0.98 2.24 0.55 15.23%
P/EPS 39.57 300.00 8.00 108.00 79.12 121.21 14.38 96.73%
EY 2.53 0.33 12.50 0.93 1.26 0.83 6.95 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
P/NAPS 0.36 0.32 0.27 0.35 0.46 0.51 0.52 -21.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 28/02/06 25/11/05 30/08/05 31/05/05 24/02/05 -
Price 0.48 0.50 0.55 0.48 0.63 0.70 0.81 -
P/RPS 0.59 1.27 0.34 0.41 0.86 1.96 0.53 7.43%
P/EPS 34.53 312.50 10.24 96.00 69.23 106.06 13.87 83.99%
EY 2.90 0.32 9.77 1.04 1.44 0.94 7.21 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.32 0.33 0.35 0.31 0.40 0.45 0.50 -25.79%

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