[SEACERA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.94%
YoY- -408.61%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 95,232 80,726 94,270 78,284 86,870 78,414 76,496 3.71%
PBT 5,500 7,748 8,322 -4,758 2,002 1,696 2,732 12.36%
Tax -2,030 -1,410 -1,356 172 -466 -498 -852 15.56%
NP 3,470 6,338 6,966 -4,586 1,536 1,198 1,880 10.74%
-
NP to SH 3,470 6,338 6,966 -4,586 1,486 970 1,880 10.74%
-
Tax Rate 36.91% 18.20% 16.29% - 23.28% 29.36% 31.19% -
Total Cost 91,762 74,388 87,304 82,870 85,334 77,216 74,616 3.50%
-
Net Worth 82,646 71,489 67,739 68,256 81,248 83,142 82,249 0.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 2,136 -
Div Payout % - - - - - - 113.64% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 82,646 71,489 67,739 68,256 81,248 83,142 82,249 0.08%
NOSH 58,614 53,350 53,338 53,325 53,453 53,296 53,409 1.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.64% 7.85% 7.39% -5.86% 1.77% 1.53% 2.46% -
ROE 4.20% 8.87% 10.28% -6.72% 1.83% 1.17% 2.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 162.47 151.31 176.74 146.80 162.52 147.13 143.23 2.12%
EPS 5.92 11.88 13.06 -8.60 2.78 1.82 3.52 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.41 1.34 1.27 1.28 1.52 1.56 1.54 -1.45%
Adjusted Per Share Value based on latest NOSH - 53,311
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.93 13.50 15.76 13.09 14.53 13.11 12.79 3.72%
EPS 0.58 1.06 1.16 -0.77 0.25 0.16 0.31 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.1382 0.1195 0.1133 0.1141 0.1359 0.139 0.1375 0.08%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.36 0.37 0.22 0.65 0.55 0.72 1.02 -
P/RPS 0.22 0.24 0.12 0.44 0.34 0.49 0.71 -17.73%
P/EPS 6.08 3.11 1.68 -7.56 19.78 39.56 28.98 -22.90%
EY 16.44 32.11 59.36 -13.23 5.05 2.53 3.45 29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.26 0.28 0.17 0.51 0.36 0.46 0.66 -14.37%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 13/08/09 30/07/08 24/08/07 18/08/06 30/08/05 30/08/04 -
Price 0.45 0.36 0.39 0.60 0.48 0.63 0.97 -
P/RPS 0.28 0.24 0.22 0.41 0.30 0.43 0.68 -13.74%
P/EPS 7.60 3.03 2.99 -6.98 17.27 34.62 27.56 -19.31%
EY 13.16 33.00 33.49 -14.33 5.79 2.89 3.63 23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.12 -
P/NAPS 0.32 0.27 0.31 0.47 0.32 0.40 0.63 -10.67%

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