[SEACERA] QoQ TTM 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- -19.02%
YoY- 49.93%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 91,999 84,629 85,255 78,998 78,002 79,124 85,771 4.77%
PBT 5,904 6,315 7,461 7,064 8,585 2,072 3,291 47.48%
Tax -2,380 -556 -504 -269 -194 531 440 -
NP 3,524 5,759 6,957 6,795 8,391 2,603 3,731 -3.72%
-
NP to SH 3,508 5,759 6,957 6,795 8,391 2,603 3,731 -4.01%
-
Tax Rate 40.31% 8.80% 6.76% 3.81% 2.26% -25.63% -13.37% -
Total Cost 88,475 78,870 78,298 72,203 69,611 76,521 82,040 5.14%
-
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 5 5 5 - - -
Div Payout % 50.12% 0.09% 0.08% 0.08% 0.06% - - -
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 3.83% 6.80% 8.16% 8.60% 10.76% 3.29% 4.35% -
ROE 4.19% 6.97% 8.43% 11.96% 11.07% 3.59% 5.21% -
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 156.99 145.39 145.63 197.50 146.17 148.48 160.58 -1.49%
EPS 5.99 9.89 11.88 16.99 15.72 4.88 6.99 -9.75%
DPS 3.00 0.01 0.01 0.01 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 15.38 14.15 14.26 13.21 13.04 13.23 14.34 4.76%
EPS 0.59 0.96 1.16 1.14 1.40 0.44 0.62 -3.24%
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 0.57 0.30 0.25 0.24 0.24 0.26 0.23 82.82%
P/EPS 14.87 4.45 3.03 2.83 2.23 7.98 5.30 98.55%
EY 6.73 22.49 33.01 35.39 44.93 12.52 18.88 -49.63%
DY 3.37 0.02 0.03 0.03 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 0.44 0.36 0.31 0.21 0.31 0.25 0.22 58.53%
P/EPS 11.53 5.36 3.79 2.41 2.93 7.57 5.15 70.88%
EY 8.68 18.67 26.41 41.43 34.18 13.20 19.40 -41.41%
DY 4.35 0.02 0.02 0.03 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