[SEACERA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.52%
YoY- 2715.35%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 38,110 25,695 9,181 82,508 65,543 45,860 25,195 31.73%
PBT -998 -697 -1,906 27,692 32,531 31,423 1,919 -
Tax 1,715 964 582 6,233 -682 -375 -69 -
NP 717 267 -1,324 33,925 31,849 31,048 1,850 -46.81%
-
NP to SH 717 267 -1,324 33,925 31,849 31,048 1,850 -46.81%
-
Tax Rate - - - -22.51% 2.10% 1.19% 3.60% -
Total Cost 37,393 25,428 10,505 48,583 33,694 14,812 23,345 36.85%
-
Net Worth 149,820 151,655 151,775 152,645 150,484 144,386 85,474 45.32%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 3,224 - - - -
Div Payout % - - - 9.51% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 149,820 151,655 151,775 152,645 150,484 144,386 85,474 45.32%
NOSH 107,014 106,800 107,642 107,496 107,489 99,576 58,544 49.44%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.88% 1.04% -14.42% 41.12% 48.59% 67.70% 7.34% -
ROE 0.48% 0.18% -0.87% 22.22% 21.16% 21.50% 2.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.61 24.06 8.53 76.75 60.98 46.05 43.04 -11.85%
EPS 0.67 0.25 -1.23 31.56 29.63 31.18 3.16 -64.40%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.41 1.42 1.40 1.45 1.46 -2.75%
Adjusted Per Share Value based on latest NOSH - 107,609
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.37 4.30 1.54 13.80 10.96 7.67 4.21 31.76%
EPS 0.12 0.04 -0.22 5.67 5.33 5.19 0.31 -46.85%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2505 0.2536 0.2538 0.2553 0.2516 0.2414 0.1429 45.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.685 0.62 0.62 0.65 0.80 0.61 0.54 -
P/RPS 1.92 2.58 7.27 0.85 1.31 1.32 1.25 33.09%
P/EPS 102.24 248.00 -50.41 2.06 2.70 1.96 17.09 229.18%
EY 0.98 0.40 -1.98 48.55 37.04 51.11 5.85 -69.57%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.44 0.46 0.57 0.42 0.37 20.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 30/05/13 27/02/13 20/11/12 29/08/12 28/05/12 -
Price 0.905 0.75 0.63 0.65 0.65 0.77 0.57 -
P/RPS 2.54 3.12 7.39 0.85 1.07 1.67 1.32 54.64%
P/EPS 135.07 300.00 -51.22 2.06 2.19 2.47 18.04 282.25%
EY 0.74 0.33 -1.95 48.55 45.58 40.49 5.54 -73.83%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.45 0.46 0.46 0.53 0.39 40.52%

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