[SEACERA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.22%
YoY- -9.02%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,720 105,040 95,232 80,726 94,270 78,284 86,870 0.90%
PBT 62,846 5,954 5,500 7,748 8,322 -4,758 2,002 77.51%
Tax -750 -1,300 -2,030 -1,410 -1,356 172 -466 8.24%
NP 62,096 4,654 3,470 6,338 6,966 -4,586 1,536 85.15%
-
NP to SH 62,096 4,598 3,470 6,338 6,966 -4,586 1,486 86.17%
-
Tax Rate 1.19% 21.83% 36.91% 18.20% 16.29% - 23.28% -
Total Cost 29,624 100,386 91,762 74,388 87,304 82,870 85,334 -16.15%
-
Net Worth 144,386 86,212 82,646 71,489 67,739 68,256 81,248 10.04%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 144,386 86,212 82,646 71,489 67,739 68,256 81,248 10.04%
NOSH 99,576 58,647 58,614 53,350 53,338 53,325 53,453 10.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 67.70% 4.43% 3.64% 7.85% 7.39% -5.86% 1.77% -
ROE 43.01% 5.33% 4.20% 8.87% 10.28% -6.72% 1.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.11 179.10 162.47 151.31 176.74 146.80 162.52 -9.02%
EPS 62.36 7.84 5.92 11.88 13.06 -8.60 2.78 67.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.41 1.34 1.27 1.28 1.52 -0.78%
Adjusted Per Share Value based on latest NOSH - 53,412
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.34 17.57 15.93 13.50 15.76 13.09 14.53 0.90%
EPS 10.38 0.77 0.58 1.06 1.16 -0.77 0.25 85.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.1442 0.1382 0.1195 0.1133 0.1141 0.1359 10.03%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.61 0.70 0.36 0.37 0.22 0.65 0.55 -
P/RPS 0.66 0.39 0.22 0.24 0.12 0.44 0.34 11.67%
P/EPS 0.98 8.93 6.08 3.11 1.68 -7.56 19.78 -39.36%
EY 102.23 11.20 16.44 32.11 59.36 -13.23 5.05 65.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.26 0.28 0.17 0.51 0.36 2.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 10/08/10 13/08/09 30/07/08 24/08/07 18/08/06 -
Price 0.77 0.67 0.45 0.36 0.39 0.60 0.48 -
P/RPS 0.84 0.37 0.28 0.24 0.22 0.41 0.30 18.70%
P/EPS 1.23 8.55 7.60 3.03 2.99 -6.98 17.27 -35.59%
EY 80.99 11.70 13.16 33.00 33.49 -14.33 5.79 55.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.32 0.27 0.31 0.47 0.32 8.76%

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