[SEACERA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.58%
YoY- 882.69%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 25,695 9,181 82,508 65,543 45,860 25,195 96,117 -58.53%
PBT -697 -1,906 27,692 32,531 31,423 1,919 5,028 -
Tax 964 582 6,233 -682 -375 -69 -3,823 -
NP 267 -1,324 33,925 31,849 31,048 1,850 1,205 -63.41%
-
NP to SH 267 -1,324 33,925 31,849 31,048 1,850 1,205 -63.41%
-
Tax Rate - - -22.51% 2.10% 1.19% 3.60% 76.03% -
Total Cost 25,428 10,505 48,583 33,694 14,812 23,345 94,912 -58.47%
-
Net Worth 151,655 151,775 152,645 150,484 144,386 85,474 83,931 48.40%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 3,224 - - - 1,760 -
Div Payout % - - 9.51% - - - 146.12% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 151,655 151,775 152,645 150,484 144,386 85,474 83,931 48.40%
NOSH 106,800 107,642 107,496 107,489 99,576 58,544 58,693 49.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.04% -14.42% 41.12% 48.59% 67.70% 7.34% 1.25% -
ROE 0.18% -0.87% 22.22% 21.16% 21.50% 2.16% 1.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.06 8.53 76.75 60.98 46.05 43.04 163.76 -72.18%
EPS 0.25 -1.23 31.56 29.63 31.18 3.16 2.06 -75.51%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.42 1.41 1.42 1.40 1.45 1.46 1.43 -0.46%
Adjusted Per Share Value based on latest NOSH - 106,800
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.13 1.48 13.26 10.53 7.37 4.05 15.45 -58.53%
EPS 0.04 -0.21 5.45 5.12 4.99 0.30 0.19 -64.64%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.28 -
NAPS 0.2438 0.244 0.2453 0.2419 0.2321 0.1374 0.1349 48.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.62 0.62 0.65 0.80 0.61 0.54 0.60 -
P/RPS 2.58 7.27 0.85 1.31 1.32 1.25 0.37 265.42%
P/EPS 248.00 -50.41 2.06 2.70 1.96 17.09 29.22 316.62%
EY 0.40 -1.98 48.55 37.04 51.11 5.85 3.42 -76.11%
DY 0.00 0.00 4.62 0.00 0.00 0.00 5.00 -
P/NAPS 0.44 0.44 0.46 0.57 0.42 0.37 0.42 3.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 29/02/12 -
Price 0.75 0.63 0.65 0.65 0.77 0.57 0.60 -
P/RPS 3.12 7.39 0.85 1.07 1.67 1.32 0.37 314.82%
P/EPS 300.00 -51.22 2.06 2.19 2.47 18.04 29.22 373.05%
EY 0.33 -1.95 48.55 45.58 40.49 5.54 3.42 -78.99%
DY 0.00 0.00 4.62 0.00 0.00 0.00 5.00 -
P/NAPS 0.53 0.45 0.46 0.46 0.53 0.39 0.42 16.79%

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