[SEACERA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
21-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.78%
YoY- -99.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,774 18,609 28,071 19,545 18,404 19,235 21,814 11.72%
PBT 2,337 817 2,292 458 2,748 1,963 1,895 14.95%
Tax -938 -427 -565 -450 886 -375 -330 100.27%
NP 1,399 390 1,727 8 3,634 1,588 1,565 -7.18%
-
NP to SH 1,383 390 1,727 8 3,634 1,588 1,565 -7.89%
-
Tax Rate 40.14% 52.26% 24.65% 98.25% -32.24% 19.10% 17.41% -
Total Cost 24,375 18,219 26,344 19,537 14,770 17,647 20,249 13.12%
-
Net Worth 83,800 82,656 82,544 56,799 75,775 72,472 71,573 11.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,758 - - - 5 - - -
Div Payout % 127.12% - - - 0.15% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 83,800 82,656 82,544 56,799 75,775 72,472 71,573 11.05%
NOSH 58,601 58,208 58,542 40,000 53,362 53,288 53,412 6.35%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.43% 2.10% 6.15% 0.04% 19.75% 8.26% 7.17% -
ROE 1.65% 0.47% 2.09% 0.01% 4.80% 2.19% 2.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.98 31.97 47.95 48.86 34.49 36.10 40.84 5.04%
EPS 2.36 0.67 2.95 0.02 6.81 2.98 2.93 -13.39%
DPS 3.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.42 1.42 1.36 1.34 4.41%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.31 3.11 4.69 3.27 3.08 3.22 3.65 11.68%
EPS 0.23 0.07 0.29 0.00 0.61 0.27 0.26 -7.82%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1401 0.1382 0.138 0.095 0.1267 0.1212 0.1197 11.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 0.44 0.36 0.48 0.35 0.39 0.37 -
P/RPS 2.02 1.38 0.75 0.98 1.01 1.08 0.91 69.91%
P/EPS 37.71 65.67 12.20 2,400.00 5.14 13.09 12.63 106.93%
EY 2.65 1.52 8.19 0.04 19.46 7.64 7.92 -51.70%
DY 3.37 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.62 0.31 0.26 0.34 0.25 0.29 0.28 69.63%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/10/10 10/08/10 21/04/10 25/02/10 22/10/09 13/08/09 -
Price 0.69 0.53 0.45 0.41 0.46 0.37 0.36 -
P/RPS 1.57 1.66 0.94 0.84 1.33 1.03 0.88 46.94%
P/EPS 29.24 79.10 15.25 2,050.00 6.75 12.42 12.29 77.93%
EY 3.42 1.26 6.56 0.05 14.80 8.05 8.14 -43.81%
DY 4.35 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.48 0.37 0.32 0.29 0.32 0.27 0.27 46.59%

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