[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 77.92%
YoY- 358.42%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 40,363 18,545 92,542 73,016 47,135 21,520 78,310 -35.74%
PBT 3,874 1,979 3,577 7,342 4,161 1,443 -4,707 -
Tax -705 -375 456 -1,145 -678 -326 -1,746 -45.40%
NP 3,169 1,604 4,033 6,197 3,483 1,117 -6,453 -
-
NP to SH 3,169 1,604 4,033 6,197 3,483 1,117 -6,453 -
-
Tax Rate 18.20% 18.95% -12.75% 15.60% 16.29% 22.59% - -
Total Cost 37,194 16,941 88,509 66,819 43,652 20,403 84,763 -42.28%
-
Net Worth 71,489 69,808 68,272 70,396 67,739 65,202 63,984 7.68%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 5 - - - - -
Div Payout % - - 0.13% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,489 69,808 68,272 70,396 67,739 65,202 63,984 7.68%
NOSH 53,350 53,289 53,337 53,330 53,338 53,444 53,320 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.85% 8.65% 4.36% 8.49% 7.39% 5.19% -8.24% -
ROE 4.43% 2.30% 5.91% 8.80% 5.14% 1.71% -10.09% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.66 34.80 173.50 136.91 88.37 40.27 146.87 -35.76%
EPS 5.94 3.01 7.56 11.62 6.53 2.09 -12.10 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.28 1.32 1.27 1.22 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 53,359
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.75 3.10 15.48 12.21 7.88 3.60 13.10 -35.75%
EPS 0.53 0.27 0.67 1.04 0.58 0.19 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1195 0.1167 0.1142 0.1177 0.1133 0.109 0.107 7.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.37 0.56 0.28 0.29 0.22 0.33 0.48 -
P/RPS 0.49 1.61 0.16 0.21 0.25 0.82 0.33 30.18%
P/EPS 6.23 18.60 3.70 2.50 3.37 15.79 -3.97 -
EY 16.05 5.38 27.00 40.07 29.68 6.33 -25.21 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.22 0.22 0.17 0.27 0.40 -21.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 14/05/09 26/02/09 25/11/08 30/07/08 16/05/08 28/02/08 -
Price 0.36 0.32 0.34 0.28 0.39 0.31 0.37 -
P/RPS 0.48 0.92 0.20 0.20 0.44 0.77 0.25 54.53%
P/EPS 6.06 10.63 4.50 2.41 5.97 14.83 -3.06 -
EY 16.50 9.41 22.24 41.50 16.74 6.74 -32.71 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.27 0.21 0.31 0.25 0.31 -8.80%

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