[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.98%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,539 38,248 18,234 73,641 53,471 35,558 16,674 135.67%
PBT 3,111 1,366 263 4,866 4,119 3,002 1,524 60.71%
Tax -1,046 -426 -99 -2,031 -1,971 -1,282 -651 37.06%
NP 2,065 940 164 2,835 2,148 1,720 873 77.25%
-
NP to SH 2,065 940 164 2,835 2,148 1,720 873 77.25%
-
Tax Rate 33.62% 31.19% 37.64% 41.74% 47.85% 42.70% 42.72% -
Total Cost 58,474 37,308 18,070 70,806 51,323 33,838 15,801 138.68%
-
Net Worth 81,639 82,249 80,941 82,598 81,549 82,006 80,912 0.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,667 1,068 1,058 799 799 - - -
Div Payout % 129.20% 113.64% 645.16% 28.20% 37.22% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 81,639 82,249 80,941 82,598 81,549 82,006 80,912 0.59%
NOSH 53,359 53,409 52,903 53,289 53,300 53,250 53,231 0.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.41% 2.46% 0.90% 3.85% 4.02% 4.84% 5.24% -
ROE 2.53% 1.14% 0.20% 3.43% 2.63% 2.10% 1.08% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 113.46 71.61 34.47 138.19 100.32 66.77 31.32 135.32%
EPS 3.87 1.76 0.31 5.32 4.03 3.23 1.64 76.96%
DPS 5.00 2.00 2.00 1.50 1.50 0.00 0.00 -
NAPS 1.53 1.54 1.53 1.55 1.53 1.54 1.52 0.43%
Adjusted Per Share Value based on latest NOSH - 53,255
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.73 6.15 2.93 11.84 8.59 5.72 2.68 135.66%
EPS 0.33 0.15 0.03 0.46 0.35 0.28 0.14 76.83%
DPS 0.43 0.17 0.17 0.13 0.13 0.00 0.00 -
NAPS 0.1312 0.1322 0.1301 0.1328 0.1311 0.1318 0.1301 0.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.94 1.02 1.12 1.14 1.15 1.26 1.15 -
P/RPS 0.83 1.42 3.25 0.82 1.15 1.89 3.67 -62.77%
P/EPS 24.29 57.95 361.29 21.43 28.54 39.01 70.12 -50.58%
EY 4.12 1.73 0.28 4.67 3.50 2.56 1.43 102.08%
DY 5.32 1.96 1.79 1.32 1.30 0.00 0.00 -
P/NAPS 0.61 0.66 0.73 0.74 0.75 0.82 0.76 -13.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 29/05/03 -
Price 0.87 0.97 1.04 1.16 1.18 1.26 1.19 -
P/RPS 0.77 1.35 3.02 0.84 1.18 1.89 3.80 -65.40%
P/EPS 22.48 55.11 335.48 21.80 29.28 39.01 72.56 -54.11%
EY 4.45 1.81 0.30 4.59 3.42 2.56 1.38 117.80%
DY 5.75 2.06 1.92 1.29 1.27 0.00 0.00 -
P/NAPS 0.57 0.63 0.68 0.75 0.77 0.82 0.78 -18.82%

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