[SEACERA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 254.62%
YoY- -61.94%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,927 28,158 24,362 25,774 18,609 28,071 19,545 14.42%
PBT 1,306 837 2,140 2,337 817 2,292 458 100.95%
Tax -325 -350 -350 -938 -427 -565 -450 -19.48%
NP 981 487 1,790 1,399 390 1,727 8 2361.02%
-
NP to SH 981 487 1,762 1,383 390 1,727 8 2361.02%
-
Tax Rate 24.89% 41.82% 16.36% 40.14% 52.26% 24.65% 98.25% -
Total Cost 22,946 27,671 22,572 24,375 18,219 26,344 19,537 11.30%
-
Net Worth 86,351 86,251 85,465 83,800 82,656 82,544 56,799 32.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,758 - - - -
Div Payout % - - - 127.12% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,351 86,251 85,465 83,800 82,656 82,544 56,799 32.18%
NOSH 58,742 58,674 58,538 58,601 58,208 58,542 40,000 29.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.10% 1.73% 7.35% 5.43% 2.10% 6.15% 0.04% -
ROE 1.14% 0.56% 2.06% 1.65% 0.47% 2.09% 0.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.73 47.99 41.62 43.98 31.97 47.95 48.86 -11.41%
EPS 1.67 0.83 3.01 2.36 0.67 2.95 0.02 1805.26%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.46 1.43 1.42 1.41 1.42 2.33%
Adjusted Per Share Value based on latest NOSH - 58,601
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.00 4.71 4.07 4.31 3.11 4.69 3.27 14.36%
EPS 0.16 0.08 0.29 0.23 0.07 0.29 0.00 -
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.1444 0.1442 0.1429 0.1401 0.1382 0.138 0.095 32.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.57 0.70 0.62 0.89 0.44 0.36 0.48 -
P/RPS 1.40 1.46 1.49 2.02 1.38 0.75 0.98 26.81%
P/EPS 34.13 84.34 20.60 37.71 65.67 12.20 2,400.00 -94.11%
EY 2.93 1.19 4.85 2.65 1.52 8.19 0.04 1646.10%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.42 0.62 0.31 0.26 0.34 9.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 16/08/11 23/05/11 28/02/11 25/10/10 10/08/10 21/04/10 -
Price 0.59 0.67 0.71 0.69 0.53 0.45 0.41 -
P/RPS 1.45 1.40 1.71 1.57 1.66 0.94 0.84 43.85%
P/EPS 35.33 80.72 23.59 29.24 79.10 15.25 2,050.00 -93.31%
EY 2.83 1.24 4.24 3.42 1.26 6.56 0.05 1370.54%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.48 0.37 0.32 0.29 23.88%

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