[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 59.09%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,002 79,464 80,726 74,180 92,542 97,354 94,270 -11.83%
PBT 8,369 7,496 7,748 7,916 3,577 9,789 8,322 0.37%
Tax -193 -1,440 -1,410 -1,500 456 -1,526 -1,356 -72.64%
NP 8,176 6,056 6,338 6,416 4,033 8,262 6,966 11.23%
-
NP to SH 8,176 6,056 6,338 6,416 4,033 8,262 6,966 11.23%
-
Tax Rate 2.31% 19.21% 18.20% 18.95% -12.75% 15.59% 16.29% -
Total Cost 69,826 73,408 74,388 67,764 88,509 89,092 87,304 -13.80%
-
Net Worth 75,733 72,501 71,489 69,808 68,272 70,396 67,739 7.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 533 - - - 5 - - -
Div Payout % 6.52% - - - 0.13% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 75,733 72,501 71,489 69,808 68,272 70,396 67,739 7.69%
NOSH 53,333 53,309 53,350 53,289 53,337 53,330 53,338 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.48% 7.62% 7.85% 8.65% 4.36% 8.49% 7.39% -
ROE 10.80% 8.35% 8.87% 9.19% 5.91% 11.74% 10.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 146.25 149.06 151.31 139.20 173.50 182.55 176.74 -11.82%
EPS 15.33 11.36 11.88 12.04 7.56 15.49 13.06 11.24%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.42 1.36 1.34 1.31 1.28 1.32 1.27 7.70%
Adjusted Per Share Value based on latest NOSH - 53,289
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.04 13.29 13.50 12.40 15.48 16.28 15.76 -11.83%
EPS 1.37 1.01 1.06 1.07 0.67 1.38 1.16 11.69%
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1266 0.1212 0.1195 0.1167 0.1142 0.1177 0.1133 7.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.39 0.37 0.56 0.28 0.29 0.22 -
P/RPS 0.24 0.26 0.24 0.40 0.16 0.16 0.12 58.53%
P/EPS 2.28 3.43 3.11 4.65 3.70 1.87 1.68 22.51%
EY 43.80 29.13 32.11 21.50 27.00 53.43 59.36 -18.29%
DY 2.86 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.25 0.29 0.28 0.43 0.22 0.22 0.17 29.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 22/10/09 13/08/09 14/05/09 26/02/09 25/11/08 30/07/08 -
Price 0.46 0.37 0.36 0.32 0.34 0.28 0.39 -
P/RPS 0.31 0.25 0.24 0.23 0.20 0.15 0.22 25.60%
P/EPS 3.00 3.26 3.03 2.66 4.50 1.81 2.99 0.22%
EY 33.33 30.70 33.00 37.63 22.24 55.33 33.49 -0.31%
DY 2.17 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.32 0.27 0.27 0.24 0.27 0.21 0.31 2.13%

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