[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.94%
YoY- -408.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 86,080 78,310 79,824 78,284 78,212 86,275 88,318 -1.69%
PBT 5,772 -4,707 -2,852 -4,758 -5,692 -11,510 2,670 67.11%
Tax -1,304 -1,746 -345 172 -500 -1,617 -425 111.00%
NP 4,468 -6,453 -3,197 -4,586 -6,192 -13,127 2,245 58.15%
-
NP to SH 4,468 -6,453 -3,197 -4,586 -6,192 -13,221 2,245 58.15%
-
Tax Rate 22.59% - - - - - 15.92% -
Total Cost 81,612 84,763 83,021 82,870 84,404 99,402 86,073 -3.48%
-
Net Worth 65,202 63,984 68,209 68,256 69,393 70,403 81,617 -13.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 65,202 63,984 68,209 68,256 69,393 70,403 81,617 -13.89%
NOSH 53,444 53,320 53,288 53,325 53,379 53,336 53,345 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.19% -8.24% -4.01% -5.86% -7.92% -15.22% 2.54% -
ROE 6.85% -10.09% -4.69% -6.72% -8.92% -18.78% 2.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 161.06 146.87 149.79 146.80 146.52 161.76 165.56 -1.81%
EPS 8.36 -12.10 -6.00 -8.60 -11.60 -24.79 3.79 69.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.28 1.28 1.30 1.32 1.53 -13.99%
Adjusted Per Share Value based on latest NOSH - 53,311
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.39 13.10 13.35 13.09 13.08 14.43 14.77 -1.72%
EPS 0.75 -1.08 -0.53 -0.77 -1.04 -2.21 0.38 57.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.107 0.1141 0.1141 0.116 0.1177 0.1365 -13.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.33 0.48 0.49 0.65 0.62 0.57 0.60 -
P/RPS 0.20 0.33 0.33 0.44 0.42 0.35 0.36 -32.39%
P/EPS 3.95 -3.97 -8.17 -7.56 -5.34 -2.30 14.25 -57.45%
EY 25.33 -25.21 -12.24 -13.23 -18.71 -43.49 7.02 135.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.38 0.51 0.48 0.43 0.39 -21.72%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 16/05/08 28/02/08 27/11/07 24/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.31 0.37 0.50 0.60 0.62 0.66 0.52 -
P/RPS 0.19 0.25 0.33 0.41 0.42 0.41 0.31 -27.82%
P/EPS 3.71 -3.06 -8.33 -6.98 -5.34 -2.66 12.35 -55.11%
EY 26.97 -32.71 -12.00 -14.33 -18.71 -37.56 8.09 122.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.39 0.47 0.48 0.50 0.34 -18.51%

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