[SEACERA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -88.7%
YoY- 114.63%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,182 62,558 39,207 19,025 80,951 60,539 38,248 70.29%
PBT 1,363 818 848 608 4,968 3,111 1,366 -0.14%
Tax 1,627 -374 -249 -175 -1,853 -1,046 -426 -
NP 2,990 444 599 433 3,115 2,065 940 115.83%
-
NP to SH 2,866 264 485 352 3,115 2,065 940 109.83%
-
Tax Rate -119.37% 45.72% 29.36% 28.78% 37.30% 33.62% 31.19% -
Total Cost 82,192 62,114 38,608 18,592 77,836 58,474 37,308 69.06%
-
Net Worth 84,276 80,783 83,142 83,199 86,933 81,639 82,249 1.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,666 2,667 1,068 -
Div Payout % - - - - 85.61% 129.20% 113.64% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,276 80,783 83,142 83,199 86,933 81,639 82,249 1.63%
NOSH 53,339 52,800 53,296 53,333 53,333 53,359 53,409 -0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.51% 0.71% 1.53% 2.28% 3.85% 3.41% 2.46% -
ROE 3.40% 0.33% 0.58% 0.42% 3.58% 2.53% 1.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 159.70 118.48 73.56 35.67 151.78 113.46 71.61 70.44%
EPS 5.37 0.50 0.91 0.66 5.84 3.87 1.76 109.93%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 2.00 -
NAPS 1.58 1.53 1.56 1.56 1.63 1.53 1.54 1.71%
Adjusted Per Share Value based on latest NOSH - 53,333
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.69 10.06 6.30 3.06 13.01 9.73 6.15 70.23%
EPS 0.46 0.04 0.08 0.06 0.50 0.33 0.15 110.64%
DPS 0.00 0.00 0.00 0.00 0.43 0.43 0.17 -
NAPS 0.1355 0.1298 0.1336 0.1337 0.1397 0.1312 0.1322 1.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.54 0.72 0.80 0.84 0.94 1.02 -
P/RPS 0.27 0.46 0.98 2.24 0.55 0.83 1.42 -66.83%
P/EPS 8.00 108.00 79.12 121.21 14.38 24.29 57.95 -73.19%
EY 12.50 0.93 1.26 0.83 6.95 4.12 1.73 272.40%
DY 0.00 0.00 0.00 0.00 5.95 5.32 1.96 -
P/NAPS 0.27 0.35 0.46 0.51 0.52 0.61 0.66 -44.80%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 30/08/05 31/05/05 24/02/05 25/11/04 30/08/04 -
Price 0.55 0.48 0.63 0.70 0.81 0.87 0.97 -
P/RPS 0.34 0.41 0.86 1.96 0.53 0.77 1.35 -60.01%
P/EPS 10.24 96.00 69.23 106.06 13.87 22.48 55.11 -67.33%
EY 9.77 1.04 1.44 0.94 7.21 4.45 1.81 206.76%
DY 0.00 0.00 0.00 0.00 6.17 5.75 2.06 -
P/NAPS 0.35 0.31 0.40 0.45 0.50 0.57 0.63 -32.34%

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