[SEACERA] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 101.44%
YoY- 151.54%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 20,666 25,195 19,670 23,927 28,158 24,362 25,774 -13.70%
PBT 29,504 1,919 779 1,306 837 2,140 2,337 443.02%
Tax -487 -69 -2,848 -325 -350 -350 -938 -35.42%
NP 29,017 1,850 -2,069 981 487 1,790 1,399 656.29%
-
NP to SH 29,017 1,850 -2,107 981 487 1,762 1,383 662.12%
-
Tax Rate 1.65% 3.60% 365.60% 24.89% 41.82% 16.36% 40.14% -
Total Cost -8,351 23,345 21,739 22,946 27,671 22,572 24,375 -
-
Net Worth 144,387 85,474 83,694 86,351 86,251 85,465 83,800 43.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,755 - - - 1,758 -
Div Payout % - - 0.00% - - - 127.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 144,387 85,474 83,694 86,351 86,251 85,465 83,800 43.76%
NOSH 99,577 58,544 58,527 58,742 58,674 58,538 58,601 42.44%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 140.41% 7.34% -10.52% 4.10% 1.73% 7.35% 5.43% -
ROE 20.10% 2.16% -2.52% 1.14% 0.56% 2.06% 1.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.75 43.04 33.61 40.73 47.99 41.62 43.98 -39.42%
EPS 29.14 3.16 -3.60 1.67 0.83 3.01 2.36 435.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.45 1.46 1.43 1.47 1.47 1.46 1.43 0.93%
Adjusted Per Share Value based on latest NOSH - 58,742
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.32 4.05 3.16 3.85 4.53 3.92 4.14 -13.69%
EPS 4.66 0.30 -0.34 0.16 0.08 0.28 0.22 666.97%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.28 -
NAPS 0.2321 0.1374 0.1345 0.1388 0.1386 0.1374 0.1347 43.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.61 0.54 0.60 0.57 0.70 0.62 0.89 -
P/RPS 2.94 1.25 1.79 1.40 1.46 1.49 2.02 28.45%
P/EPS 2.09 17.09 -16.67 34.13 84.34 20.60 37.71 -85.48%
EY 47.77 5.85 -6.00 2.93 1.19 4.85 2.65 588.71%
DY 0.00 0.00 5.00 0.00 0.00 0.00 3.37 -
P/NAPS 0.42 0.37 0.42 0.39 0.48 0.42 0.62 -22.88%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 29/02/12 22/11/11 16/08/11 23/05/11 28/02/11 -
Price 0.77 0.57 0.60 0.59 0.67 0.71 0.69 -
P/RPS 3.71 1.32 1.79 1.45 1.40 1.71 1.57 77.50%
P/EPS 2.64 18.04 -16.67 35.33 80.72 23.59 29.24 -79.90%
EY 37.84 5.54 -6.00 2.83 1.24 4.24 3.42 397.26%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.35 -
P/NAPS 0.53 0.39 0.42 0.40 0.46 0.49 0.48 6.83%

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