[SEACERA] QoQ TTM 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- 37.44%
YoY- 215.02%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 81,983 84,835 86,276 88,864 89,411 87,153 85,184 -2.52%
PBT -14,950 -13,001 -11,510 2,548 1,516 823 1,363 -
Tax -1,298 -1,734 -1,617 1,682 1,643 1,804 1,637 -
NP -16,248 -14,735 -13,127 4,230 3,159 2,627 3,000 -
-
NP to SH -16,248 -14,735 -13,127 4,174 3,037 2,473 2,765 -
-
Tax Rate - - - -66.01% -108.38% -219.20% -120.10% -
Total Cost 98,231 99,570 99,403 84,634 86,252 84,526 82,184 12.66%
-
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 -19.82% -17.37% -15.22% 4.76% 3.53% 3.01% 3.52% -
ROE -23.81% -21.23% -18.23% 5.09% 3.73% 3.08% 3.13% -
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 153.78 158.93 161.76 165.76 167.14 164.05 159.87 -2.56%
EPS -30.48 -27.60 -24.61 7.79 5.68 4.66 5.19 -
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 13.71 14.19 14.43 14.86 14.95 14.57 14.24 -2.50%
EPS -2.72 -2.46 -2.20 0.70 0.51 0.41 0.46 -
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 0.42 0.39 0.35 0.36 0.33 0.29 0.27 34.36%
P/EPS -2.13 -2.25 -2.32 7.71 9.69 10.31 8.29 -
EY -46.89 -44.52 -43.18 12.98 10.32 9.70 12.07 -
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 0.39 0.39 0.41 0.31 0.29 0.30 0.34 9.60%
P/EPS -1.97 -2.25 -2.68 6.68 8.46 10.74 10.60 -
EY -50.80 -44.52 -37.29 14.97 11.83 9.31 9.43 -
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