[SEACERA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 514.11%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 82,508 87,390 91,720 100,780 96,117 101,929 105,040 -14.80%
PBT 27,692 43,374 62,846 7,676 5,028 5,658 5,954 177.33%
Tax 6,233 -909 -750 -276 -3,823 -1,300 -1,300 -
NP 33,925 42,465 62,096 7,400 1,205 4,358 4,654 273.69%
-
NP to SH 33,925 42,465 62,096 7,400 1,205 4,321 4,598 276.70%
-
Tax Rate -22.51% 2.10% 1.19% 3.60% 76.03% 22.98% 21.83% -
Total Cost 48,583 44,925 29,624 93,380 94,912 97,570 100,386 -38.22%
-
Net Worth 152,645 150,484 144,386 85,474 83,931 86,153 86,212 46.10%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 3,224 - - - 1,760 - - -
Div Payout % 9.51% - - - 146.12% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 152,645 150,484 144,386 85,474 83,931 86,153 86,212 46.10%
NOSH 107,496 107,489 99,576 58,544 58,693 58,607 58,647 49.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 41.12% 48.59% 67.70% 7.34% 1.25% 4.28% 4.43% -
ROE 22.22% 28.22% 43.01% 8.66% 1.44% 5.02% 5.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.75 81.30 92.11 172.14 163.76 173.92 179.10 -43.01%
EPS 31.56 39.51 62.36 12.64 2.06 7.37 7.84 151.98%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.42 1.40 1.45 1.46 1.43 1.47 1.47 -2.27%
Adjusted Per Share Value based on latest NOSH - 58,544
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.26 14.05 14.74 16.20 15.45 16.38 16.88 -14.80%
EPS 5.45 6.83 9.98 1.19 0.19 0.69 0.74 276.25%
DPS 0.52 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2453 0.2419 0.2321 0.1374 0.1349 0.1385 0.1386 46.06%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.80 0.61 0.54 0.60 0.57 0.70 -
P/RPS 0.85 0.98 0.66 0.31 0.37 0.33 0.39 67.70%
P/EPS 2.06 2.02 0.98 4.27 29.22 7.73 8.93 -62.21%
EY 48.55 49.38 102.23 23.41 3.42 12.94 11.20 164.67%
DY 4.62 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.42 0.37 0.42 0.39 0.48 -2.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 -
Price 0.65 0.65 0.77 0.57 0.60 0.59 0.67 -
P/RPS 0.85 0.80 0.84 0.33 0.37 0.34 0.37 73.66%
P/EPS 2.06 1.65 1.23 4.51 29.22 8.00 8.55 -61.11%
EY 48.55 60.78 80.99 22.18 3.42 12.50 11.70 157.11%
DY 4.62 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.53 0.39 0.42 0.40 0.46 0.00%

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