[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -688.82%
YoY- -561.3%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,824 78,284 78,212 86,275 88,318 86,870 83,976 -3.32%
PBT -2,852 -4,758 -5,692 -11,510 2,670 2,002 272 -
Tax -345 172 -500 -1,617 -425 -466 -32 387.32%
NP -3,197 -4,586 -6,192 -13,127 2,245 1,536 240 -
-
NP to SH -3,197 -4,586 -6,192 -13,221 2,245 1,486 340 -
-
Tax Rate - - - - 15.92% 23.28% 11.76% -
Total Cost 83,021 82,870 84,404 99,402 86,073 85,334 83,736 -0.56%
-
Net Worth 68,209 68,256 69,393 70,403 81,617 81,248 80,218 -10.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 68,209 68,256 69,393 70,403 81,617 81,248 80,218 -10.23%
NOSH 53,288 53,325 53,379 53,336 53,345 53,453 53,125 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.01% -5.86% -7.92% -15.22% 2.54% 1.77% 0.29% -
ROE -4.69% -6.72% -8.92% -18.78% 2.75% 1.83% 0.42% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.79 146.80 146.52 161.76 165.56 162.52 158.07 -3.52%
EPS -6.00 -8.60 -11.60 -24.79 3.79 2.78 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.30 1.32 1.53 1.52 1.51 -10.42%
Adjusted Per Share Value based on latest NOSH - 53,337
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.35 13.09 13.08 14.43 14.77 14.53 14.04 -3.30%
EPS -0.53 -0.77 -1.04 -2.21 0.38 0.25 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.1141 0.116 0.1177 0.1365 0.1359 0.1341 -10.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.49 0.65 0.62 0.57 0.60 0.55 0.48 -
P/RPS 0.33 0.44 0.42 0.35 0.36 0.34 0.30 6.55%
P/EPS -8.17 -7.56 -5.34 -2.30 14.25 19.78 75.00 -
EY -12.24 -13.23 -18.71 -43.49 7.02 5.05 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.48 0.43 0.39 0.36 0.32 12.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 24/08/07 30/05/07 28/02/07 30/11/06 18/08/06 26/05/06 -
Price 0.50 0.60 0.62 0.66 0.52 0.48 0.50 -
P/RPS 0.33 0.41 0.42 0.41 0.31 0.30 0.32 2.07%
P/EPS -8.33 -6.98 -5.34 -2.66 12.35 17.27 78.13 -
EY -12.00 -14.33 -18.71 -37.56 8.09 5.79 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.48 0.50 0.34 0.32 0.33 11.76%

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