[SEACERA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -72.12%
YoY- -66.23%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 87,390 91,720 100,780 96,117 101,929 105,040 97,448 -6.98%
PBT 43,374 62,846 7,676 5,028 5,658 5,954 8,560 194.13%
Tax -909 -750 -276 -3,823 -1,300 -1,300 -1,400 -24.95%
NP 42,465 62,096 7,400 1,205 4,358 4,654 7,160 226.59%
-
NP to SH 42,465 62,096 7,400 1,205 4,321 4,598 7,048 230.03%
-
Tax Rate 2.10% 1.19% 3.60% 76.03% 22.98% 21.83% 16.36% -
Total Cost 44,925 29,624 93,380 94,912 97,570 100,386 90,288 -37.12%
-
Net Worth 150,484 144,386 85,474 83,931 86,153 86,212 85,465 45.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,760 - - - -
Div Payout % - - - 146.12% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 150,484 144,386 85,474 83,931 86,153 86,212 85,465 45.66%
NOSH 107,489 99,576 58,544 58,693 58,607 58,647 58,538 49.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 48.59% 67.70% 7.34% 1.25% 4.28% 4.43% 7.35% -
ROE 28.22% 43.01% 8.66% 1.44% 5.02% 5.33% 8.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 81.30 92.11 172.14 163.76 173.92 179.10 166.47 -37.90%
EPS 39.51 62.36 12.64 2.06 7.37 7.84 12.04 120.35%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.46 1.43 1.47 1.47 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 58,527
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.61 15.34 16.85 16.07 17.05 17.57 16.30 -7.01%
EPS 7.10 10.38 1.24 0.20 0.72 0.77 1.18 229.73%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.2516 0.2414 0.1429 0.1404 0.1441 0.1442 0.1429 45.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.61 0.54 0.60 0.57 0.70 0.62 -
P/RPS 0.98 0.66 0.31 0.37 0.33 0.39 0.37 91.09%
P/EPS 2.02 0.98 4.27 29.22 7.73 8.93 5.15 -46.32%
EY 49.38 102.23 23.41 3.42 12.94 11.20 19.42 85.97%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.37 0.42 0.39 0.48 0.42 22.51%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 -
Price 0.65 0.77 0.57 0.60 0.59 0.67 0.71 -
P/RPS 0.80 0.84 0.33 0.37 0.34 0.37 0.43 51.09%
P/EPS 1.65 1.23 4.51 29.22 8.00 8.55 5.90 -57.13%
EY 60.78 80.99 22.18 3.42 12.50 11.70 16.96 133.63%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.39 0.42 0.40 0.46 0.49 -4.11%

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