[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -101.82%
YoY- 51.19%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 97,354 94,270 86,080 78,310 79,824 78,284 78,212 15.66%
PBT 9,789 8,322 5,772 -4,707 -2,852 -4,758 -5,692 -
Tax -1,526 -1,356 -1,304 -1,746 -345 172 -500 109.97%
NP 8,262 6,966 4,468 -6,453 -3,197 -4,586 -6,192 -
-
NP to SH 8,262 6,966 4,468 -6,453 -3,197 -4,586 -6,192 -
-
Tax Rate 15.59% 16.29% 22.59% - - - - -
Total Cost 89,092 87,304 81,612 84,763 83,021 82,870 84,404 3.65%
-
Net Worth 70,396 67,739 65,202 63,984 68,209 68,256 69,393 0.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,396 67,739 65,202 63,984 68,209 68,256 69,393 0.95%
NOSH 53,330 53,338 53,444 53,320 53,288 53,325 53,379 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.49% 7.39% 5.19% -8.24% -4.01% -5.86% -7.92% -
ROE 11.74% 10.28% 6.85% -10.09% -4.69% -6.72% -8.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 182.55 176.74 161.06 146.87 149.79 146.80 146.52 15.73%
EPS 15.49 13.06 8.36 -12.10 -6.00 -8.60 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.22 1.20 1.28 1.28 1.30 1.02%
Adjusted Per Share Value based on latest NOSH - 53,350
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.28 15.76 14.39 13.10 13.35 13.09 13.08 15.66%
EPS 1.38 1.16 0.75 -1.08 -0.53 -0.77 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1133 0.109 0.107 0.1141 0.1141 0.116 0.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.22 0.33 0.48 0.49 0.65 0.62 -
P/RPS 0.16 0.12 0.20 0.33 0.33 0.44 0.42 -47.35%
P/EPS 1.87 1.68 3.95 -3.97 -8.17 -7.56 -5.34 -
EY 53.43 59.36 25.33 -25.21 -12.24 -13.23 -18.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.27 0.40 0.38 0.51 0.48 -40.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 30/07/08 16/05/08 28/02/08 27/11/07 24/08/07 30/05/07 -
Price 0.28 0.39 0.31 0.37 0.50 0.60 0.62 -
P/RPS 0.15 0.22 0.19 0.25 0.33 0.41 0.42 -49.56%
P/EPS 1.81 2.99 3.71 -3.06 -8.33 -6.98 -5.34 -
EY 55.33 33.49 26.97 -32.71 -12.00 -14.33 -18.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.25 0.31 0.39 0.47 0.48 -42.28%

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