[SEACERA] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 16.7%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 10,046 11,108 8,366 13,741 12,251 9,522 8,466 12.07%
PBT 1,255 1,442 703 2,534 2,178 1,478 851 29.53%
Tax -378 -382 -189 -675 -585 -410 -221 42.97%
NP 877 1,060 514 1,859 1,593 1,068 630 24.64%
-
NP to SH 877 1,060 514 1,859 1,593 1,068 630 24.64%
-
Tax Rate 30.12% 26.49% 26.88% 26.64% 26.86% 27.74% 25.97% -
Total Cost 9,169 10,048 7,852 11,882 10,658 8,454 7,836 11.03%
-
Net Worth 78,889 77,599 77,697 79,157 78,849 77,199 76,955 1.66%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,601 1,199 - 1,199 - 1,199 - -
Div Payout % 182.65% 113.21% - 64.52% - 112.36% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 78,889 77,599 77,697 79,157 78,849 77,199 76,955 1.66%
NOSH 40,045 39,999 39,844 39,978 40,025 39,999 39,873 0.28%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.73% 9.54% 6.14% 13.53% 13.00% 11.22% 7.44% -
ROE 1.11% 1.37% 0.66% 2.35% 2.02% 1.38% 0.82% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.09 27.77 21.00 34.37 30.61 23.81 21.23 11.76%
EPS 2.19 2.65 1.29 4.65 3.98 2.67 1.58 24.29%
DPS 4.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 1.97 1.94 1.95 1.98 1.97 1.93 1.93 1.37%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.61 1.79 1.34 2.21 1.97 1.53 1.36 11.89%
EPS 0.14 0.17 0.08 0.30 0.26 0.17 0.10 25.12%
DPS 0.26 0.19 0.00 0.19 0.00 0.19 0.00 -
NAPS 0.1268 0.1247 0.1249 0.1272 0.1267 0.1241 0.1237 1.66%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.60 1.61 1.60 1.58 1.34 1.46 1.36 -
P/RPS 6.38 5.80 7.62 4.60 4.38 6.13 6.41 -0.31%
P/EPS 73.06 60.75 124.03 33.98 33.67 54.68 86.08 -10.34%
EY 1.37 1.65 0.81 2.94 2.97 1.83 1.16 11.72%
DY 2.50 1.86 0.00 1.90 0.00 2.05 0.00 -
P/NAPS 0.81 0.83 0.82 0.80 0.68 0.76 0.70 10.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 30/05/02 28/02/02 30/11/01 17/09/01 24/07/01 -
Price 1.57 2.09 1.60 1.48 1.45 1.30 1.50 -
P/RPS 6.26 7.53 7.62 4.31 4.74 5.46 7.06 -7.69%
P/EPS 71.69 78.87 124.03 31.83 36.43 48.69 94.94 -17.06%
EY 1.39 1.27 0.81 3.14 2.74 2.05 1.05 20.54%
DY 2.55 1.44 0.00 2.03 0.00 2.31 0.00 -
P/NAPS 0.80 1.08 0.82 0.75 0.74 0.67 0.78 1.70%

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