[SEACERA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 47.09%
YoY- -30.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,913 18,884 16,674 11,407 10,046 11,108 8,366 66.04%
PBT 1,117 1,478 1,524 1,932 1,255 1,442 703 36.12%
Tax -689 -631 -651 -642 -378 -382 -189 136.68%
NP 428 847 873 1,290 877 1,060 514 -11.48%
-
NP to SH 428 847 873 1,290 877 1,060 514 -11.48%
-
Tax Rate 61.68% 42.69% 42.72% 33.23% 30.12% 26.49% 26.88% -
Total Cost 17,485 18,037 15,801 10,117 9,169 10,048 7,852 70.44%
-
Net Worth 81,854 82,036 80,912 79,876 78,889 77,599 77,697 3.53%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 802 - - - 1,601 1,199 - -
Div Payout % 187.50% - - - 182.65% 113.21% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,854 82,036 80,912 79,876 78,889 77,599 77,697 3.53%
NOSH 53,499 53,270 53,231 39,938 40,045 39,999 39,844 21.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.39% 4.49% 5.24% 11.31% 8.73% 9.54% 6.14% -
ROE 0.52% 1.03% 1.08% 1.62% 1.11% 1.37% 0.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.48 35.45 31.32 28.56 25.09 27.77 21.00 36.43%
EPS 0.80 1.59 1.64 3.23 2.19 2.65 1.29 -27.25%
DPS 1.50 0.00 0.00 0.00 4.00 3.00 0.00 -
NAPS 1.53 1.54 1.52 2.00 1.97 1.94 1.95 -14.91%
Adjusted Per Share Value based on latest NOSH - 39,938
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.88 3.04 2.68 1.83 1.61 1.79 1.34 66.46%
EPS 0.07 0.14 0.14 0.21 0.14 0.17 0.08 -8.50%
DPS 0.13 0.00 0.00 0.00 0.26 0.19 0.00 -
NAPS 0.1316 0.1319 0.1301 0.1284 0.1268 0.1247 0.1249 3.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.26 1.15 1.84 1.60 1.61 1.60 -
P/RPS 3.43 3.55 3.67 6.44 6.38 5.80 7.62 -41.23%
P/EPS 143.75 79.25 70.12 56.97 73.06 60.75 124.03 10.32%
EY 0.70 1.26 1.43 1.76 1.37 1.65 0.81 -9.26%
DY 1.30 0.00 0.00 0.00 2.50 1.86 0.00 -
P/NAPS 0.75 0.82 0.76 0.92 0.81 0.83 0.82 -5.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 25/08/03 29/05/03 28/02/03 21/11/02 29/08/02 30/05/02 -
Price 1.18 1.26 1.19 1.18 1.57 2.09 1.60 -
P/RPS 3.52 3.55 3.80 4.13 6.26 7.53 7.62 -40.21%
P/EPS 147.50 79.25 72.56 36.53 71.69 78.87 124.03 12.23%
EY 0.68 1.26 1.38 2.74 1.39 1.27 0.81 -10.99%
DY 1.27 0.00 0.00 0.00 2.55 1.44 0.00 -
P/NAPS 0.77 0.82 0.78 0.59 0.80 1.08 0.82 -4.10%

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