[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -62.82%
YoY- -66.23%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,543 45,860 25,195 96,117 76,447 52,520 24,362 93.08%
PBT 32,531 31,423 1,919 5,028 4,244 2,977 2,140 510.61%
Tax -682 -375 -69 -3,823 -975 -650 -350 55.81%
NP 31,849 31,048 1,850 1,205 3,269 2,327 1,790 577.98%
-
NP to SH 31,849 31,048 1,850 1,205 3,241 2,299 1,762 585.12%
-
Tax Rate 2.10% 1.19% 3.60% 76.03% 22.97% 21.83% 16.36% -
Total Cost 33,694 14,812 23,345 94,912 73,178 50,193 22,572 30.51%
-
Net Worth 150,484 144,386 85,474 83,931 86,153 86,212 85,465 45.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,760 - - - -
Div Payout % - - - 146.12% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 150,484 144,386 85,474 83,931 86,153 86,212 85,465 45.66%
NOSH 107,489 99,576 58,544 58,693 58,607 58,647 58,538 49.78%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 48.59% 67.70% 7.34% 1.25% 4.28% 4.43% 7.35% -
ROE 21.16% 21.50% 2.16% 1.44% 3.76% 2.67% 2.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.98 46.05 43.04 163.76 130.44 89.55 41.62 28.91%
EPS 29.63 31.18 3.16 2.06 5.53 3.92 3.01 357.40%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.46 1.43 1.47 1.47 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 58,527
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.96 7.67 4.21 16.07 12.78 8.78 4.07 93.20%
EPS 5.33 5.19 0.31 0.20 0.54 0.38 0.29 592.76%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.2516 0.2414 0.1429 0.1404 0.1441 0.1442 0.1429 45.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.61 0.54 0.60 0.57 0.70 0.62 -
P/RPS 1.31 1.32 1.25 0.37 0.44 0.78 1.49 -8.20%
P/EPS 2.70 1.96 17.09 29.22 10.31 17.86 20.60 -74.10%
EY 37.04 51.11 5.85 3.42 9.70 5.60 4.85 286.37%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.37 0.42 0.39 0.48 0.42 22.51%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 -
Price 0.65 0.77 0.57 0.60 0.59 0.67 0.71 -
P/RPS 1.07 1.67 1.32 0.37 0.45 0.75 1.71 -26.78%
P/EPS 2.19 2.47 18.04 29.22 10.67 17.09 23.59 -79.40%
EY 45.58 40.49 5.54 3.42 9.37 5.85 4.24 384.98%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.39 0.42 0.40 0.46 0.49 -4.11%

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