[SEACERA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.61%
YoY- 358.42%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 101,929 88,300 79,464 97,354 79,824 88,318 83,410 3.39%
PBT 5,658 4,756 7,496 9,789 -2,852 2,670 1,090 31.56%
Tax -1,300 -1,922 -1,440 -1,526 -345 -425 -498 17.33%
NP 4,358 2,833 6,056 8,262 -3,197 2,245 592 39.45%
-
NP to SH 4,321 2,833 6,056 8,262 -3,197 2,245 352 51.85%
-
Tax Rate 22.98% 40.41% 19.21% 15.59% - 15.92% 45.69% -
Total Cost 97,570 85,466 73,408 89,092 83,021 86,073 82,818 2.76%
-
Net Worth 86,153 83,356 72,501 70,396 68,209 81,617 80,783 1.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 86,153 83,356 72,501 70,396 68,209 81,617 80,783 1.07%
NOSH 58,607 58,701 53,309 53,330 53,288 53,345 52,799 1.75%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.28% 3.21% 7.62% 8.49% -4.01% 2.54% 0.71% -
ROE 5.02% 3.40% 8.35% 11.74% -4.69% 2.75% 0.44% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 173.92 150.42 149.06 182.55 149.79 165.56 157.97 1.61%
EPS 7.37 4.83 11.36 15.49 -6.00 3.79 0.67 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 1.36 1.32 1.28 1.53 1.53 -0.66%
Adjusted Per Share Value based on latest NOSH - 53,359
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.05 14.77 13.29 16.28 13.35 14.77 13.95 3.39%
EPS 0.72 0.47 1.01 1.38 -0.53 0.38 0.06 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1394 0.1212 0.1177 0.1141 0.1365 0.1351 1.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.57 0.44 0.39 0.29 0.49 0.60 0.54 -
P/RPS 0.33 0.29 0.26 0.16 0.33 0.36 0.34 -0.49%
P/EPS 7.73 9.12 3.43 1.87 -8.17 14.25 81.00 -32.38%
EY 12.94 10.97 29.13 53.43 -12.24 7.02 1.23 47.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 0.29 0.22 0.38 0.39 0.35 1.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 30/11/06 25/11/05 -
Price 0.59 0.53 0.37 0.28 0.50 0.52 0.48 -
P/RPS 0.34 0.35 0.25 0.15 0.33 0.31 0.30 2.10%
P/EPS 8.00 10.98 3.26 1.81 -8.33 12.35 72.00 -30.65%
EY 12.50 9.11 30.70 55.33 -12.00 8.09 1.39 44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.27 0.21 0.39 0.34 0.31 4.33%

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