[SEACERA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -97.03%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,275 66,239 43,435 20,994 85,182 62,558 39,207 68.93%
PBT -11,510 2,003 1,001 68 1,363 818 848 -
Tax -1,617 -319 -233 -8 1,627 -374 -249 246.89%
NP -13,127 1,684 768 60 2,990 444 599 -
-
NP to SH -13,221 1,684 743 85 2,866 264 485 -
-
Tax Rate - 15.93% 23.28% 11.76% -119.37% 45.72% 29.36% -
Total Cost 99,402 64,555 42,667 20,934 82,192 62,114 38,608 87.52%
-
Net Worth 70,403 81,617 81,248 80,218 84,276 80,783 83,142 -10.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 70,403 81,617 81,248 80,218 84,276 80,783 83,142 -10.46%
NOSH 53,336 53,345 53,453 53,125 53,339 52,800 53,296 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -15.22% 2.54% 1.77% 0.29% 3.51% 0.71% 1.53% -
ROE -18.78% 2.06% 0.91% 0.11% 3.40% 0.33% 0.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 161.76 124.17 81.26 39.52 159.70 118.48 73.56 68.86%
EPS -24.79 2.84 1.39 0.16 5.37 0.50 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.53 1.52 1.51 1.58 1.53 1.56 -10.51%
Adjusted Per Share Value based on latest NOSH - 53,125
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.43 11.08 7.26 3.51 14.24 10.46 6.56 68.89%
EPS -2.21 0.28 0.12 0.01 0.48 0.04 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1365 0.1359 0.1341 0.1409 0.1351 0.139 -10.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.60 0.55 0.48 0.43 0.54 0.72 -
P/RPS 0.35 0.48 0.68 1.21 0.27 0.46 0.98 -49.56%
P/EPS -2.30 19.01 39.57 300.00 8.00 108.00 79.12 -
EY -43.49 5.26 2.53 0.33 12.50 0.93 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.36 0.32 0.27 0.35 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 18/08/06 26/05/06 28/02/06 25/11/05 30/08/05 -
Price 0.66 0.52 0.48 0.50 0.55 0.48 0.63 -
P/RPS 0.41 0.42 0.59 1.27 0.34 0.41 0.86 -38.89%
P/EPS -2.66 16.47 34.53 312.50 10.24 96.00 69.23 -
EY -37.56 6.07 2.90 0.32 9.77 1.04 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.32 0.33 0.35 0.31 0.40 15.99%

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