[SEACERA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.02%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 91,720 100,780 96,117 101,929 105,040 97,448 90,407 0.96%
PBT 62,846 7,676 5,028 5,658 5,954 8,560 5,965 381.28%
Tax -750 -276 -3,823 -1,300 -1,300 -1,400 -2,381 -53.73%
NP 62,096 7,400 1,205 4,358 4,654 7,160 3,584 570.73%
-
NP to SH 62,096 7,400 1,205 4,321 4,598 7,048 3,568 572.74%
-
Tax Rate 1.19% 3.60% 76.03% 22.98% 21.83% 16.36% 39.92% -
Total Cost 29,624 93,380 94,912 97,570 100,386 90,288 86,823 -51.20%
-
Net Worth 144,386 85,474 83,931 86,153 86,212 85,465 83,863 43.69%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,760 - - - 1,759 -
Div Payout % - - 146.12% - - - 49.31% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 144,386 85,474 83,931 86,153 86,212 85,465 83,863 43.69%
NOSH 99,576 58,544 58,693 58,607 58,647 58,538 58,645 42.37%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 67.70% 7.34% 1.25% 4.28% 4.43% 7.35% 3.96% -
ROE 43.01% 8.66% 1.44% 5.02% 5.33% 8.25% 4.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 92.11 172.14 163.76 173.92 179.10 166.47 154.16 -29.08%
EPS 62.36 12.64 2.06 7.37 7.84 12.04 6.09 372.21%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.45 1.46 1.43 1.47 1.47 1.46 1.43 0.93%
Adjusted Per Share Value based on latest NOSH - 58,742
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.34 16.85 16.07 17.05 17.57 16.30 15.12 0.96%
EPS 10.38 1.24 0.20 0.72 0.77 1.18 0.60 570.06%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.29 -
NAPS 0.2414 0.1429 0.1404 0.1441 0.1442 0.1429 0.1402 43.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.61 0.54 0.60 0.57 0.70 0.62 0.89 -
P/RPS 0.66 0.31 0.37 0.33 0.39 0.37 0.58 9.00%
P/EPS 0.98 4.27 29.22 7.73 8.93 5.15 14.63 -83.53%
EY 102.23 23.41 3.42 12.94 11.20 19.42 6.84 507.75%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.37 -
P/NAPS 0.42 0.37 0.42 0.39 0.48 0.42 0.62 -22.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 28/02/11 -
Price 0.77 0.57 0.60 0.59 0.67 0.71 0.69 -
P/RPS 0.84 0.33 0.37 0.34 0.37 0.43 0.45 51.66%
P/EPS 1.23 4.51 29.22 8.00 8.55 5.90 11.34 -77.28%
EY 80.99 22.18 3.42 12.50 11.70 16.96 8.82 339.09%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.53 0.39 0.42 0.40 0.46 0.49 0.48 6.83%

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