[SEACERA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.67%
YoY- 52.84%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,352 20,183 19,025 20,413 22,292 20,014 18,234 17.91%
PBT -30 240 608 1,857 1,745 1,102 263 -
Tax -125 -64 -175 -807 -620 -327 -99 16.80%
NP -155 176 433 1,050 1,125 775 164 -
-
NP to SH -221 144 352 1,050 1,125 775 164 -
-
Tax Rate - 26.67% 28.78% 43.46% 35.53% 29.67% 37.64% -
Total Cost 23,507 20,007 18,592 19,363 21,167 19,239 18,070 19.14%
-
Net Worth 82,470 83,199 83,199 53,240 81,575 82,310 80,941 1.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 1,599 - 1,058 -
Div Payout % - - - - 142.18% - 645.16% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 82,470 83,199 83,199 53,240 81,575 82,310 80,941 1.25%
NOSH 53,902 53,333 53,333 53,240 53,317 53,448 52,903 1.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.66% 0.87% 2.28% 5.14% 5.05% 3.87% 0.90% -
ROE -0.27% 0.17% 0.42% 1.97% 1.38% 0.94% 0.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.32 37.84 35.67 38.34 41.81 37.45 34.47 16.44%
EPS -0.41 0.27 0.66 1.97 2.11 1.45 0.31 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 2.00 -
NAPS 1.53 1.56 1.56 1.00 1.53 1.54 1.53 0.00%
Adjusted Per Share Value based on latest NOSH - 53,240
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.75 3.24 3.06 3.28 3.58 3.22 2.93 17.86%
EPS -0.04 0.02 0.06 0.17 0.18 0.12 0.03 -
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.17 -
NAPS 0.1326 0.1337 0.1337 0.0856 0.1311 0.1323 0.1301 1.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.54 0.72 0.80 0.84 0.94 1.02 1.12 -
P/RPS 1.25 1.90 2.24 2.19 2.25 2.72 3.25 -47.08%
P/EPS -131.71 266.67 121.21 42.59 44.55 70.34 361.29 -
EY -0.76 0.38 0.83 2.35 2.24 1.42 0.28 -
DY 0.00 0.00 0.00 0.00 3.19 0.00 1.79 -
P/NAPS 0.35 0.46 0.51 0.84 0.61 0.66 0.73 -38.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 31/05/05 24/02/05 25/11/04 30/08/04 25/05/04 -
Price 0.48 0.63 0.70 0.81 0.87 0.97 1.04 -
P/RPS 1.11 1.66 1.96 2.11 2.08 2.59 3.02 -48.65%
P/EPS -117.07 233.33 106.06 41.07 41.23 66.90 335.48 -
EY -0.85 0.43 0.94 2.43 2.43 1.49 0.30 -
DY 0.00 0.00 0.00 0.00 3.45 0.00 1.92 -
P/NAPS 0.31 0.40 0.45 0.81 0.57 0.63 0.68 -40.73%

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