[SEACERA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -25.01%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 80,953 80,710 76,331 75,201 73,641 64,878 57,011 26.19%
PBT 4,967 3,857 3,229 3,605 4,866 6,051 6,189 -13.58%
Tax -1,853 -1,106 -1,175 -1,479 -2,031 -2,613 -2,302 -13.41%
NP 3,114 2,751 2,054 2,126 2,835 3,438 3,887 -13.68%
-
NP to SH 3,114 2,751 2,054 2,126 2,835 3,438 3,887 -13.68%
-
Tax Rate 37.31% 28.68% 36.39% 41.03% 41.74% 43.18% 37.20% -
Total Cost 77,839 77,959 74,277 73,075 70,806 61,440 53,124 28.85%
-
Net Worth 53,240 81,575 82,310 80,941 82,546 81,854 82,036 -24.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,657 2,657 1,860 1,860 802 802 1,601 39.95%
Div Payout % 85.34% 96.60% 90.58% 87.51% 28.31% 23.34% 41.21% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 53,240 81,575 82,310 80,941 82,546 81,854 82,036 -24.94%
NOSH 53,240 53,317 53,448 52,903 53,255 53,499 53,270 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.85% 3.41% 2.69% 2.83% 3.85% 5.30% 6.82% -
ROE 5.85% 3.37% 2.50% 2.63% 3.43% 4.20% 4.74% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 152.05 151.38 142.81 142.15 138.28 121.27 107.02 26.24%
EPS 5.85 5.16 3.84 4.02 5.32 6.43 7.30 -13.66%
DPS 5.00 5.00 3.50 3.50 1.50 1.50 3.01 40.04%
NAPS 1.00 1.53 1.54 1.53 1.55 1.53 1.54 -24.91%
Adjusted Per Share Value based on latest NOSH - 52,903
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.54 13.50 12.76 12.58 12.31 10.85 9.53 26.24%
EPS 0.52 0.46 0.34 0.36 0.47 0.57 0.65 -13.76%
DPS 0.44 0.44 0.31 0.31 0.13 0.13 0.27 38.27%
NAPS 0.089 0.1364 0.1376 0.1354 0.138 0.1369 0.1372 -24.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.94 1.02 1.12 1.14 1.15 1.26 -
P/RPS 0.55 0.62 0.71 0.79 0.82 0.95 1.18 -39.74%
P/EPS 14.36 18.22 26.54 27.87 21.42 17.90 17.27 -11.52%
EY 6.96 5.49 3.77 3.59 4.67 5.59 5.79 12.99%
DY 5.95 5.32 3.43 3.13 1.32 1.30 2.39 83.18%
P/NAPS 0.84 0.61 0.66 0.73 0.74 0.75 0.82 1.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 30/08/04 25/05/04 27/02/04 21/11/03 25/08/03 -
Price 0.81 0.87 0.97 1.04 1.16 1.18 1.26 -
P/RPS 0.53 0.57 0.68 0.73 0.84 0.97 1.18 -41.20%
P/EPS 13.85 16.86 25.24 25.88 21.79 18.36 17.27 -13.62%
EY 7.22 5.93 3.96 3.86 4.59 5.45 5.79 15.77%
DY 6.17 5.75 3.61 3.37 1.29 1.27 2.39 87.64%
P/NAPS 0.81 0.57 0.63 0.68 0.75 0.77 0.82 -0.81%

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