[SEACERA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -50.62%
YoY- 21925.0%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 96,117 76,447 52,520 24,362 90,407 66,225 47,616 59.51%
PBT 5,028 4,244 2,977 2,140 5,965 3,567 2,750 49.35%
Tax -3,823 -975 -650 -350 -2,381 -1,442 -1,015 141.49%
NP 1,205 3,269 2,327 1,790 3,584 2,125 1,735 -21.52%
-
NP to SH 1,205 3,241 2,299 1,762 3,568 2,125 1,735 -21.52%
-
Tax Rate 76.03% 22.97% 21.83% 16.36% 39.92% 40.43% 36.91% -
Total Cost 94,912 73,178 50,193 22,572 86,823 64,100 45,881 62.13%
-
Net Worth 83,931 86,153 86,212 85,465 83,863 83,356 82,646 1.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,760 - - - 1,759 - - -
Div Payout % 146.12% - - - 49.31% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 83,931 86,153 86,212 85,465 83,863 83,356 82,646 1.03%
NOSH 58,693 58,607 58,647 58,538 58,645 58,701 58,614 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.25% 4.28% 4.43% 7.35% 3.96% 3.21% 3.64% -
ROE 1.44% 3.76% 2.67% 2.06% 4.25% 2.55% 2.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 163.76 130.44 89.55 41.62 154.16 112.82 81.24 59.36%
EPS 2.06 5.53 3.92 3.01 6.09 3.62 2.96 -21.41%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.43 1.47 1.47 1.46 1.43 1.42 1.41 0.94%
Adjusted Per Share Value based on latest NOSH - 58,538
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.07 12.78 8.78 4.07 15.12 11.07 7.96 59.53%
EPS 0.20 0.54 0.38 0.29 0.60 0.36 0.29 -21.88%
DPS 0.29 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.1404 0.1441 0.1442 0.1429 0.1402 0.1394 0.1382 1.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.57 0.70 0.62 0.89 0.44 0.36 -
P/RPS 0.37 0.44 0.78 1.49 0.58 0.39 0.44 -10.88%
P/EPS 29.22 10.31 17.86 20.60 14.63 12.15 12.16 79.11%
EY 3.42 9.70 5.60 4.85 6.84 8.23 8.22 -44.17%
DY 5.00 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.42 0.39 0.48 0.42 0.62 0.31 0.26 37.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 16/08/11 23/05/11 28/02/11 25/10/10 10/08/10 -
Price 0.60 0.59 0.67 0.71 0.69 0.53 0.45 -
P/RPS 0.37 0.45 0.75 1.71 0.45 0.47 0.55 -23.16%
P/EPS 29.22 10.67 17.09 23.59 11.34 14.64 15.20 54.42%
EY 3.42 9.37 5.85 4.24 8.82 6.83 6.58 -35.27%
DY 5.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.42 0.40 0.46 0.49 0.48 0.37 0.32 19.81%

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