[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 80.01%
YoY- 102.73%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,225 47,616 19,545 78,002 59,598 40,363 18,545 133.44%
PBT 3,567 2,750 458 8,369 5,622 3,874 1,979 48.05%
Tax -1,442 -1,015 -450 -193 -1,080 -705 -375 145.24%
NP 2,125 1,735 8 8,176 4,542 3,169 1,604 20.60%
-
NP to SH 2,125 1,735 8 8,176 4,542 3,169 1,604 20.60%
-
Tax Rate 40.43% 36.91% 98.25% 2.31% 19.21% 18.20% 18.95% -
Total Cost 64,100 45,881 19,537 69,826 55,056 37,194 16,941 142.62%
-
Net Worth 83,356 82,646 56,799 75,733 72,501 71,489 69,808 12.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 533 - - - -
Div Payout % - - - 6.52% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 83,356 82,646 56,799 75,733 72,501 71,489 69,808 12.54%
NOSH 58,701 58,614 40,000 53,333 53,309 53,350 53,289 6.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.21% 3.64% 0.04% 10.48% 7.62% 7.85% 8.65% -
ROE 2.55% 2.10% 0.01% 10.80% 6.26% 4.43% 2.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.82 81.24 48.86 146.25 111.80 75.66 34.80 118.89%
EPS 3.62 2.96 0.02 15.33 8.52 5.94 3.01 13.07%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.42 1.42 1.36 1.34 1.31 5.51%
Adjusted Per Share Value based on latest NOSH - 53,362
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.07 7.96 3.27 13.04 9.97 6.75 3.10 133.44%
EPS 0.36 0.29 0.00 1.37 0.76 0.53 0.27 21.12%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.1394 0.1382 0.095 0.1266 0.1212 0.1195 0.1167 12.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.36 0.48 0.35 0.39 0.37 0.56 -
P/RPS 0.39 0.44 0.98 0.24 0.35 0.49 1.61 -61.10%
P/EPS 12.15 12.16 2,400.00 2.28 4.58 6.23 18.60 -24.69%
EY 8.23 8.22 0.04 43.80 21.85 16.05 5.38 32.72%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.34 0.25 0.29 0.28 0.43 -19.58%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/10/10 10/08/10 21/04/10 25/02/10 22/10/09 13/08/09 14/05/09 -
Price 0.53 0.45 0.41 0.46 0.37 0.36 0.32 -
P/RPS 0.47 0.55 0.84 0.31 0.33 0.48 0.92 -36.06%
P/EPS 14.64 15.20 2,050.00 3.00 4.34 6.06 10.63 23.76%
EY 6.83 6.58 0.05 33.33 23.03 16.50 9.41 -19.21%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.29 0.32 0.27 0.27 0.24 33.41%

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