[SEACERA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.33%
YoY- 449.32%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,589 19,553 20,036 22,805 22,441 20,994 22,624 -9.18%
PBT -1,016 -1,423 -13,513 1,002 933 68 545 -
Tax 211 -125 -1,298 -86 -225 -8 2,001 -77.77%
NP -805 -1,548 -14,811 916 708 60 2,546 -
-
NP to SH -805 -1,548 -14,811 772 658 85 2,490 -
-
Tax Rate - - - 8.58% 24.12% 11.76% -367.16% -
Total Cost 20,394 21,101 34,847 21,889 21,733 20,934 20,078 1.04%
-
Net Worth 68,238 69,393 72,005 82,024 81,313 80,218 88,450 -15.92%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,238 69,393 72,005 82,024 81,313 80,218 88,450 -15.92%
NOSH 53,311 53,379 53,337 53,611 53,495 53,125 53,283 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.11% -7.92% -73.92% 4.02% 3.15% 0.29% 11.25% -
ROE -1.18% -2.23% -20.57% 0.94% 0.81% 0.11% 2.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.74 36.63 37.56 42.54 41.95 39.52 42.46 -9.21%
EPS -1.51 -2.90 -27.77 1.44 1.23 0.16 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 1.35 1.53 1.52 1.51 1.66 -15.95%
Adjusted Per Share Value based on latest NOSH - 53,611
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.28 3.27 3.35 3.81 3.75 3.51 3.78 -9.04%
EPS -0.13 -0.26 -2.48 0.13 0.11 0.01 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1141 0.116 0.1204 0.1372 0.136 0.1341 0.1479 -15.92%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.65 0.62 0.57 0.60 0.55 0.48 0.43 -
P/RPS 1.77 1.69 1.52 1.41 1.31 1.21 1.01 45.50%
P/EPS -43.05 -21.38 -2.05 41.67 44.72 300.00 9.20 -
EY -2.32 -4.68 -48.72 2.40 2.24 0.33 10.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.42 0.39 0.36 0.32 0.26 56.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 30/05/07 28/02/07 30/11/06 18/08/06 26/05/06 28/02/06 -
Price 0.60 0.62 0.66 0.52 0.48 0.50 0.55 -
P/RPS 1.63 1.69 1.76 1.22 1.14 1.27 1.30 16.32%
P/EPS -39.74 -21.38 -2.38 36.11 39.02 312.50 11.77 -
EY -2.52 -4.68 -42.07 2.77 2.56 0.32 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.49 0.34 0.32 0.33 0.33 26.66%

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