[SEACERA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -5.2%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 89,411 81,913 76,331 57,011 45,468 41,882 44,337 12.39%
PBT 1,516 4,450 3,229 6,189 6,850 6,453 7,337 -23.10%
Tax 1,643 -1,666 -1,175 -2,302 -2,149 -1,654 -778 -
NP 3,159 2,784 2,054 3,887 4,701 4,799 6,559 -11.45%
-
NP to SH 3,037 2,671 2,054 3,887 4,701 4,799 6,559 -12.03%
-
Tax Rate -108.38% 37.44% 36.39% 37.20% 31.37% 25.63% 10.60% -
Total Cost 86,252 79,129 74,277 53,124 40,767 37,083 37,778 14.74%
-
Net Worth 81,313 83,199 82,310 82,036 39,999 77,199 76,454 1.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 1,599 1,860 1,601 5,197 1,199 - -
Div Payout % - 59.88% 90.58% 41.21% 110.55% 25.01% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 81,313 83,199 82,310 82,036 39,999 77,199 76,454 1.03%
NOSH 53,495 53,333 53,448 53,270 39,999 39,999 40,028 4.94%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.53% 3.40% 2.69% 6.82% 10.34% 11.46% 14.79% -
ROE 3.73% 3.21% 2.50% 4.74% 11.75% 6.22% 8.58% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 167.14 153.59 142.81 107.02 113.67 104.71 110.76 7.09%
EPS 5.68 5.01 3.84 7.30 11.75 12.00 16.39 -16.18%
DPS 0.00 3.00 3.50 3.01 13.00 3.00 0.00 -
NAPS 1.52 1.56 1.54 1.54 1.00 1.93 1.91 -3.73%
Adjusted Per Share Value based on latest NOSH - 53,270
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 14.37 13.17 12.27 9.16 7.31 6.73 7.13 12.38%
EPS 0.49 0.43 0.33 0.62 0.76 0.77 1.05 -11.92%
DPS 0.00 0.26 0.30 0.26 0.84 0.19 0.00 -
NAPS 0.1307 0.1337 0.1323 0.1319 0.0643 0.1241 0.1229 1.03%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.72 1.02 1.26 1.61 1.46 2.76 -
P/RPS 0.33 0.47 0.71 1.18 1.42 1.39 2.49 -28.58%
P/EPS 9.69 14.38 26.54 17.27 13.70 12.17 16.84 -8.79%
EY 10.32 6.96 3.77 5.79 7.30 8.22 5.94 9.63%
DY 0.00 4.17 3.43 2.39 8.07 2.05 0.00 -
P/NAPS 0.36 0.46 0.66 0.82 1.61 0.76 1.45 -20.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 30/08/05 30/08/04 25/08/03 29/08/02 17/09/01 29/08/00 -
Price 0.48 0.63 0.97 1.26 2.09 1.30 2.43 -
P/RPS 0.29 0.41 0.68 1.18 1.84 1.24 2.19 -28.59%
P/EPS 8.46 12.58 25.24 17.27 17.78 10.84 14.83 -8.92%
EY 11.83 7.95 3.96 5.79 5.62 9.23 6.74 9.82%
DY 0.00 4.76 3.61 2.39 6.22 2.31 0.00 -
P/NAPS 0.32 0.40 0.63 0.82 2.09 0.67 1.27 -20.51%

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