[SEACERA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.22%
YoY- -9.02%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 78,180 78,002 79,464 80,726 74,180 92,542 97,354 -13.61%
PBT 1,832 8,369 7,496 7,748 7,916 3,577 9,789 -67.31%
Tax -1,800 -193 -1,440 -1,410 -1,500 456 -1,526 11.64%
NP 32 8,176 6,056 6,338 6,416 4,033 8,262 -97.54%
-
NP to SH 32 8,176 6,056 6,338 6,416 4,033 8,262 -97.54%
-
Tax Rate 98.25% 2.31% 19.21% 18.20% 18.95% -12.75% 15.59% -
Total Cost 78,148 69,826 73,408 74,388 67,764 88,509 89,092 -8.37%
-
Net Worth 56,799 75,733 72,501 71,489 69,808 68,272 70,396 -13.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 533 - - - 5 - -
Div Payout % - 6.52% - - - 0.13% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 56,799 75,733 72,501 71,489 69,808 68,272 70,396 -13.34%
NOSH 40,000 53,333 53,309 53,350 53,289 53,337 53,330 -17.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.04% 10.48% 7.62% 7.85% 8.65% 4.36% 8.49% -
ROE 0.06% 10.80% 8.35% 8.87% 9.19% 5.91% 11.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.45 146.25 149.06 151.31 139.20 173.50 182.55 4.66%
EPS 0.08 15.33 11.36 11.88 12.04 7.56 15.49 -97.02%
DPS 0.00 1.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.42 1.42 1.36 1.34 1.31 1.28 1.32 4.99%
Adjusted Per Share Value based on latest NOSH - 53,412
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.07 13.04 13.29 13.50 12.40 15.48 16.28 -13.63%
EPS 0.01 1.37 1.01 1.06 1.07 0.67 1.38 -96.26%
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.1266 0.1212 0.1195 0.1167 0.1142 0.1177 -13.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.48 0.35 0.39 0.37 0.56 0.28 0.29 -
P/RPS 0.25 0.24 0.26 0.24 0.40 0.16 0.16 34.68%
P/EPS 600.00 2.28 3.43 3.11 4.65 3.70 1.87 4603.27%
EY 0.17 43.80 29.13 32.11 21.50 27.00 53.43 -97.84%
DY 0.00 2.86 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.34 0.25 0.29 0.28 0.43 0.22 0.22 33.70%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/04/10 25/02/10 22/10/09 13/08/09 14/05/09 26/02/09 25/11/08 -
Price 0.41 0.46 0.37 0.36 0.32 0.34 0.28 -
P/RPS 0.21 0.31 0.25 0.24 0.23 0.20 0.15 25.17%
P/EPS 512.50 3.00 3.26 3.03 2.66 4.50 1.81 4226.84%
EY 0.20 33.33 30.70 33.00 37.63 22.24 55.33 -97.65%
DY 0.00 2.17 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.29 0.32 0.27 0.27 0.24 0.27 0.21 24.03%

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