[SEACERA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 56.77%
YoY- 40.44%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 91,460 86,304 80,278 78,311 79,904 81,983 84,835 5.12%
PBT 3,718 -42 -3,776 -6,642 -16,530 -14,950 -13,001 -
Tax -2,062 -1,941 -1,378 -1,177 -1,557 -1,298 -1,734 12.20%
NP 1,656 -1,983 -5,154 -7,819 -18,087 -16,248 -14,735 -
-
NP to SH 1,656 -1,983 -5,154 -7,819 -18,087 -16,248 -14,735 -
-
Tax Rate 55.46% - - - - - - -
Total Cost 89,804 88,287 85,432 86,130 97,991 98,231 99,570 -6.63%
-
Net Worth 70,434 67,676 65,202 64,020 68,291 68,238 69,393 0.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,434 67,676 65,202 64,020 68,291 68,238 69,393 0.99%
NOSH 53,359 53,288 53,444 53,350 53,352 53,311 53,379 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.81% -2.30% -6.42% -9.98% -22.64% -19.82% -17.37% -
ROE 2.35% -2.93% -7.90% -12.21% -26.49% -23.81% -21.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 171.40 161.96 150.21 146.79 149.77 153.78 158.93 5.15%
EPS 3.10 -3.72 -9.64 -14.66 -33.90 -30.48 -27.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.22 1.20 1.28 1.28 1.30 1.02%
Adjusted Per Share Value based on latest NOSH - 53,350
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.29 14.43 13.42 13.10 13.36 13.71 14.19 5.08%
EPS 0.28 -0.33 -0.86 -1.31 -3.02 -2.72 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1132 0.109 0.1071 0.1142 0.1141 0.116 1.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.22 0.33 0.48 0.49 0.65 0.62 -
P/RPS 0.17 0.14 0.22 0.33 0.33 0.42 0.39 -42.42%
P/EPS 9.34 -5.91 -3.42 -3.28 -1.45 -2.13 -2.25 -
EY 10.70 -16.91 -29.22 -30.53 -69.19 -46.89 -44.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.27 0.40 0.38 0.51 0.48 -40.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 30/07/08 16/05/08 28/02/08 27/11/07 24/08/07 30/05/07 -
Price 0.28 0.39 0.31 0.37 0.50 0.60 0.62 -
P/RPS 0.16 0.24 0.21 0.25 0.33 0.39 0.39 -44.69%
P/EPS 9.02 -10.48 -3.21 -2.52 -1.47 -1.97 -2.25 -
EY 11.08 -9.54 -31.11 -39.61 -67.80 -50.80 -44.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.25 0.31 0.39 0.47 0.48 -42.28%

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