[SEACERA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -11.55%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,864 82,973 80,710 64,878 43,263 42,443 43,399 12.68%
PBT 2,548 2,675 3,857 6,051 5,927 6,752 7,424 -16.31%
Tax 1,682 -1,171 -1,106 -2,613 -1,942 -1,825 -1,192 -
NP 4,230 1,504 2,751 3,438 3,985 4,927 6,232 -6.25%
-
NP to SH 4,174 1,325 2,751 3,438 3,985 4,927 6,232 -6.45%
-
Tax Rate -66.01% 43.78% 28.68% 43.18% 32.77% 27.03% 16.06% -
Total Cost 84,634 81,469 77,959 61,440 39,278 37,516 37,167 14.69%
-
Net Worth 82,024 82,470 81,575 81,854 40,045 78,849 77,653 0.91%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 2,657 802 3,997 4,001 - -
Div Payout % - - 96.60% 23.34% 100.31% 81.22% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 82,024 82,470 81,575 81,854 40,045 78,849 77,653 0.91%
NOSH 53,611 53,902 53,317 53,499 40,045 40,025 40,027 4.98%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.76% 1.81% 3.41% 5.30% 9.21% 11.61% 14.36% -
ROE 5.09% 1.61% 3.37% 4.20% 9.95% 6.25% 8.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 165.76 153.93 151.38 121.27 108.03 106.04 108.42 7.32%
EPS 7.79 2.46 5.16 6.43 9.95 12.31 15.57 -10.89%
DPS 0.00 0.00 5.00 1.50 10.00 10.00 0.00 -
NAPS 1.53 1.53 1.53 1.53 1.00 1.97 1.94 -3.87%
Adjusted Per Share Value based on latest NOSH - 53,499
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.28 13.34 12.97 10.43 6.95 6.82 6.98 12.66%
EPS 0.67 0.21 0.44 0.55 0.64 0.79 1.00 -6.45%
DPS 0.00 0.00 0.43 0.13 0.64 0.64 0.00 -
NAPS 0.1318 0.1326 0.1311 0.1316 0.0644 0.1267 0.1248 0.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.60 0.54 0.94 1.15 1.60 1.34 2.10 -
P/RPS 0.36 0.35 0.62 0.95 1.48 1.26 1.94 -24.46%
P/EPS 7.71 21.97 18.22 17.90 16.08 10.89 13.49 -8.89%
EY 12.98 4.55 5.49 5.59 6.22 9.19 7.41 9.78%
DY 0.00 0.00 5.32 1.30 6.25 7.46 0.00 -
P/NAPS 0.39 0.35 0.61 0.75 1.60 0.68 1.08 -15.60%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 25/11/04 21/11/03 21/11/02 30/11/01 28/11/00 -
Price 0.52 0.48 0.87 1.18 1.57 1.45 1.90 -
P/RPS 0.31 0.31 0.57 0.97 1.45 1.37 1.75 -25.04%
P/EPS 6.68 19.53 16.86 18.36 15.78 11.78 12.20 -9.54%
EY 14.97 5.12 5.93 5.45 6.34 8.49 8.19 10.56%
DY 0.00 0.00 5.75 1.27 6.37 6.90 0.00 -
P/NAPS 0.34 0.31 0.57 0.77 1.57 0.74 0.98 -16.16%

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