[SEACERA] QoQ 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- -253.47%
YoY- -119.64%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 22,441 20,994 22,624 23,352 20,183 19,025 20,413 6.53%
PBT 933 68 545 -30 240 608 1,857 -36.88%
Tax -225 -8 2,001 -125 -64 -175 -807 -57.42%
NP 708 60 2,546 -155 176 433 1,050 -23.16%
-
NP to SH 658 85 2,490 -221 144 352 1,050 -26.83%
-
Tax Rate 24.12% 11.76% -367.16% - 26.67% 28.78% 43.46% -
Total Cost 21,733 20,934 20,078 23,507 20,007 18,592 19,363 8.02%
-
Net Worth 81,313 80,218 88,450 82,470 83,199 83,199 53,240 32.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 81,313 80,218 88,450 82,470 83,199 83,199 53,240 32.72%
NOSH 53,495 53,125 53,283 53,902 53,333 53,333 53,240 0.31%
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 3.15% 0.29% 11.25% -0.66% 0.87% 2.28% 5.14% -
ROE 0.81% 0.11% 2.82% -0.27% 0.17% 0.42% 1.97% -
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 41.95 39.52 42.46 43.32 37.84 35.67 38.34 6.20%
EPS 1.23 0.16 4.67 -0.41 0.27 0.66 1.97 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.66 1.53 1.56 1.56 1.00 32.30%
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 3.61 3.37 3.64 3.75 3.24 3.06 3.28 6.61%
EPS 0.11 0.01 0.40 -0.04 0.02 0.06 0.17 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1289 0.1422 0.1326 0.1337 0.1337 0.0856 32.70%
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 1.31 1.21 1.01 1.25 1.90 2.24 2.19 -29.07%
P/EPS 44.72 300.00 9.20 -131.71 266.67 121.21 42.59 3.31%
EY 2.24 0.33 10.87 -0.76 0.38 0.83 2.35 -3.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.26 0.35 0.46 0.51 0.84 -43.24%
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 1.14 1.27 1.30 1.11 1.66 1.96 2.11 -33.73%
P/EPS 39.02 312.50 11.77 -117.07 233.33 106.06 41.07 -3.36%
EY 2.56 0.32 8.50 -0.85 0.43 0.94 2.43 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.31 0.40 0.45 0.81 -46.25%

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