[SEACERA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.45%
YoY- -26.71%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 87,390 101,929 88,300 79,464 97,354 79,824 88,318 -0.17%
PBT 43,374 5,658 4,756 7,496 9,789 -2,852 2,670 59.07%
Tax -909 -1,300 -1,922 -1,440 -1,526 -345 -425 13.49%
NP 42,465 4,358 2,833 6,056 8,262 -3,197 2,245 63.15%
-
NP to SH 42,465 4,321 2,833 6,056 8,262 -3,197 2,245 63.15%
-
Tax Rate 2.10% 22.98% 40.41% 19.21% 15.59% - 15.92% -
Total Cost 44,925 97,570 85,466 73,408 89,092 83,021 86,073 -10.26%
-
Net Worth 150,484 86,153 83,356 72,501 70,396 68,209 81,617 10.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,484 86,153 83,356 72,501 70,396 68,209 81,617 10.72%
NOSH 107,489 58,607 58,701 53,309 53,330 53,288 53,345 12.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 48.59% 4.28% 3.21% 7.62% 8.49% -4.01% 2.54% -
ROE 28.22% 5.02% 3.40% 8.35% 11.74% -4.69% 2.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.30 173.92 150.42 149.06 182.55 149.79 165.56 -11.16%
EPS 39.51 7.37 4.83 11.36 15.49 -6.00 3.79 47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.47 1.42 1.36 1.32 1.28 1.53 -1.46%
Adjusted Per Share Value based on latest NOSH - 53,288
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.05 16.38 14.19 12.77 15.65 12.83 14.20 -0.17%
EPS 6.83 0.69 0.46 0.97 1.33 -0.51 0.36 63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2419 0.1385 0.134 0.1165 0.1131 0.1096 0.1312 10.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.57 0.44 0.39 0.29 0.49 0.60 -
P/RPS 0.98 0.33 0.29 0.26 0.16 0.33 0.36 18.14%
P/EPS 2.02 7.73 9.12 3.43 1.87 -8.17 14.25 -27.76%
EY 49.38 12.94 10.97 29.13 53.43 -12.24 7.02 38.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.39 0.31 0.29 0.22 0.38 0.39 6.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 22/11/11 25/10/10 22/10/09 25/11/08 27/11/07 30/11/06 -
Price 0.65 0.59 0.53 0.37 0.28 0.50 0.52 -
P/RPS 0.80 0.34 0.35 0.25 0.15 0.33 0.31 17.10%
P/EPS 1.65 8.00 10.98 3.26 1.81 -8.33 12.35 -28.47%
EY 60.78 12.50 9.11 30.70 55.33 -12.00 8.09 39.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.37 0.27 0.21 0.39 0.34 5.16%

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