[SEACERA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -45.57%
YoY- -87.22%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 73,016 59,868 66,239 62,558 60,539 53,471 29,520 16.27%
PBT 7,342 -2,139 2,003 818 3,111 4,119 3,400 13.67%
Tax -1,145 -259 -319 -374 -1,046 -1,971 -949 3.17%
NP 6,197 -2,398 1,684 444 2,065 2,148 2,451 16.70%
-
NP to SH 6,197 -2,398 1,684 264 2,065 2,148 2,451 16.70%
-
Tax Rate 15.60% - 15.93% 45.72% 33.62% 47.85% 27.91% -
Total Cost 66,819 62,266 64,555 62,114 58,474 51,323 27,069 16.23%
-
Net Worth 70,396 68,209 81,617 80,783 81,639 81,549 78,767 -1.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 2,667 799 3,998 -
Div Payout % - - - - 129.20% 37.22% 163.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 70,396 68,209 81,617 80,783 81,639 81,549 78,767 -1.85%
NOSH 53,330 53,288 53,345 52,800 53,359 53,300 39,983 4.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.49% -4.01% 2.54% 0.71% 3.41% 4.02% 8.30% -
ROE 8.80% -3.52% 2.06% 0.33% 2.53% 2.63% 3.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 136.91 112.35 124.17 118.48 113.46 100.32 73.83 10.83%
EPS 11.62 -4.50 2.84 0.50 3.87 4.03 6.13 11.23%
DPS 0.00 0.00 0.00 0.00 5.00 1.50 10.00 -
NAPS 1.32 1.28 1.53 1.53 1.53 1.53 1.97 -6.44%
Adjusted Per Share Value based on latest NOSH - 53,902
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.74 9.62 10.65 10.06 9.73 8.59 4.74 16.30%
EPS 1.00 -0.39 0.27 0.04 0.33 0.35 0.39 16.97%
DPS 0.00 0.00 0.00 0.00 0.43 0.13 0.64 -
NAPS 0.1131 0.1096 0.1312 0.1298 0.1312 0.1311 0.1266 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.49 0.60 0.54 0.94 1.15 1.60 -
P/RPS 0.21 0.44 0.48 0.46 0.83 1.15 2.17 -32.21%
P/EPS 2.50 -10.89 19.01 108.00 24.29 28.54 26.10 -32.33%
EY 40.07 -9.18 5.26 0.93 4.12 3.50 3.83 47.83%
DY 0.00 0.00 0.00 0.00 5.32 1.30 6.25 -
P/NAPS 0.22 0.38 0.39 0.35 0.61 0.75 0.81 -19.50%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 30/11/06 25/11/05 25/11/04 21/11/03 21/11/02 -
Price 0.28 0.50 0.52 0.48 0.87 1.18 1.57 -
P/RPS 0.20 0.45 0.42 0.41 0.77 1.18 2.13 -32.55%
P/EPS 2.41 -11.11 16.47 96.00 22.48 29.28 25.61 -32.53%
EY 41.50 -9.00 6.07 1.04 4.45 3.42 3.90 48.25%
DY 0.00 0.00 0.00 0.00 5.75 1.27 6.37 -
P/NAPS 0.21 0.39 0.34 0.31 0.57 0.77 0.80 -19.96%

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