[SEACERA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 739.14%
YoY- 1250.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 74,768 59,046 51,390 91,720 105,040 95,232 80,726 -1.26%
PBT 3,870 25,828 -1,394 62,846 5,954 5,500 7,748 -10.92%
Tax -1,428 -620 1,928 -750 -1,300 -2,030 -1,410 0.21%
NP 2,442 25,208 534 62,096 4,654 3,470 6,338 -14.69%
-
NP to SH 580,416 25,208 534 62,096 4,598 3,470 6,338 112.23%
-
Tax Rate 36.90% 2.40% - 1.19% 21.83% 36.91% 18.20% -
Total Cost 72,326 33,838 50,856 29,624 100,386 91,762 74,388 -0.46%
-
Net Worth 492,524 190,408 151,655 144,386 86,212 82,646 71,489 37.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 492,524 190,408 151,655 144,386 86,212 82,646 71,489 37.92%
NOSH 181,743 168,502 106,800 99,576 58,647 58,614 53,350 22.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.27% 42.69% 1.04% 67.70% 4.43% 3.64% 7.85% -
ROE 117.85% 13.24% 0.35% 43.01% 5.33% 4.20% 8.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.14 35.04 48.12 92.11 179.10 162.47 151.31 -19.50%
EPS 319.36 14.96 0.50 62.36 7.84 5.92 11.88 73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 1.13 1.42 1.45 1.47 1.41 1.34 12.44%
Adjusted Per Share Value based on latest NOSH - 99,577
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.50 9.87 8.59 15.34 17.57 15.93 13.50 -1.27%
EPS 97.06 4.22 0.09 10.38 0.77 0.58 1.06 112.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8236 0.3184 0.2536 0.2414 0.1442 0.1382 0.1195 37.93%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.695 0.93 0.62 0.61 0.70 0.36 0.37 -
P/RPS 1.69 2.65 1.29 0.66 0.39 0.22 0.24 38.42%
P/EPS 0.22 6.22 124.00 0.98 8.93 6.08 3.11 -35.67%
EY 459.51 16.09 0.81 102.23 11.20 16.44 32.11 55.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.82 0.44 0.42 0.48 0.26 0.28 -1.22%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 29/08/13 29/08/12 16/08/11 10/08/10 13/08/09 -
Price 0.60 1.21 0.75 0.77 0.67 0.45 0.36 -
P/RPS 1.46 3.45 1.56 0.84 0.37 0.28 0.24 35.09%
P/EPS 0.19 8.09 150.00 1.23 8.55 7.60 3.03 -36.95%
EY 532.27 12.36 0.67 80.99 11.70 13.16 33.00 58.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 1.07 0.53 0.53 0.46 0.32 0.27 -3.35%

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