[SEACERA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -31.11%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 94,270 78,284 86,870 78,414 76,496 71,116 38,948 15.85%
PBT 8,322 -4,758 2,002 1,696 2,732 6,004 4,290 11.66%
Tax -1,356 172 -466 -498 -852 -2,564 -1,142 2.90%
NP 6,966 -4,586 1,536 1,198 1,880 3,440 3,148 14.14%
-
NP to SH 6,966 -4,586 1,486 970 1,880 3,440 3,148 14.14%
-
Tax Rate 16.29% - 23.28% 29.36% 31.19% 42.70% 26.62% -
Total Cost 87,304 82,870 85,334 77,216 74,616 67,676 35,800 16.00%
-
Net Worth 67,739 68,256 81,248 83,142 82,249 82,006 78,296 -2.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 2,136 - 2,421 -
Div Payout % - - - - 113.64% - 76.92% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 67,739 68,256 81,248 83,142 82,249 82,006 78,296 -2.38%
NOSH 53,338 53,325 53,453 53,296 53,409 53,250 40,358 4.75%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.39% -5.86% 1.77% 1.53% 2.46% 4.84% 8.08% -
ROE 10.28% -6.72% 1.83% 1.17% 2.29% 4.19% 4.02% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 176.74 146.80 162.52 147.13 143.23 133.55 96.50 10.60%
EPS 13.06 -8.60 2.78 1.82 3.52 6.46 7.80 8.96%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 6.00 -
NAPS 1.27 1.28 1.52 1.56 1.54 1.54 1.94 -6.81%
Adjusted Per Share Value based on latest NOSH - 53,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.15 12.58 13.96 12.60 12.30 11.43 6.26 15.85%
EPS 1.12 -0.74 0.24 0.16 0.30 0.55 0.51 13.99%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.39 -
NAPS 0.1089 0.1097 0.1306 0.1336 0.1322 0.1318 0.1258 -2.37%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.22 0.65 0.55 0.72 1.02 1.26 1.61 -
P/RPS 0.12 0.44 0.34 0.49 0.71 0.94 1.67 -35.49%
P/EPS 1.68 -7.56 19.78 39.56 28.98 19.50 20.64 -34.14%
EY 59.36 -13.23 5.05 2.53 3.45 5.13 4.84 51.80%
DY 0.00 0.00 0.00 0.00 3.92 0.00 3.73 -
P/NAPS 0.17 0.51 0.36 0.46 0.66 0.82 0.83 -23.20%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/07/08 24/08/07 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 -
Price 0.39 0.60 0.48 0.63 0.97 1.26 2.09 -
P/RPS 0.22 0.41 0.30 0.43 0.68 0.94 2.17 -31.69%
P/EPS 2.99 -6.98 17.27 34.62 27.56 19.50 26.79 -30.58%
EY 33.49 -14.33 5.79 2.89 3.63 5.13 3.73 44.11%
DY 0.00 0.00 0.00 0.00 4.12 0.00 2.87 -
P/NAPS 0.31 0.47 0.32 0.40 0.63 0.82 1.08 -18.76%

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