[SEACERA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.61%
YoY- 882.69%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 69,506 63,294 50,813 87,390 101,929 88,300 79,464 -2.20%
PBT 4,292 17,710 -1,330 43,374 5,658 4,756 7,496 -8.87%
Tax -796 -552 2,286 -909 -1,300 -1,922 -1,440 -9.40%
NP 3,496 17,158 956 42,465 4,358 2,833 6,056 -8.74%
-
NP to SH 395,477 17,158 956 42,465 4,321 2,833 6,056 100.60%
-
Tax Rate 18.55% 3.12% - 2.10% 22.98% 40.41% 19.21% -
Total Cost 66,010 46,136 49,857 44,925 97,570 85,466 73,408 -1.75%
-
Net Worth 493,771 192,153 149,820 150,484 86,153 83,356 72,501 37.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 493,771 192,153 149,820 150,484 86,153 83,356 72,501 37.65%
NOSH 181,533 176,287 107,014 107,489 58,607 58,701 53,309 22.64%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.03% 27.11% 1.88% 48.59% 4.28% 3.21% 7.62% -
ROE 80.09% 8.93% 0.64% 28.22% 5.02% 3.40% 8.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.29 35.90 47.48 81.30 173.92 150.42 149.06 -20.26%
EPS 217.85 9.73 0.89 39.51 7.37 4.83 11.36 63.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 1.09 1.40 1.40 1.47 1.42 1.36 12.24%
Adjusted Per Share Value based on latest NOSH - 106,800
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.17 10.17 8.17 14.05 16.38 14.19 12.77 -2.20%
EPS 63.57 2.76 0.15 6.83 0.69 0.46 0.97 100.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7936 0.3089 0.2408 0.2419 0.1385 0.134 0.1165 37.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.615 1.08 0.685 0.80 0.57 0.44 0.39 -
P/RPS 1.61 3.01 1.44 0.98 0.33 0.29 0.26 35.49%
P/EPS 0.28 11.10 76.68 2.02 7.73 9.12 3.43 -34.12%
EY 354.23 9.01 1.30 49.38 12.94 10.97 29.13 51.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.99 0.49 0.57 0.39 0.31 0.29 -3.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 27/11/13 20/11/12 22/11/11 25/10/10 22/10/09 -
Price 0.765 0.995 0.905 0.65 0.59 0.53 0.37 -
P/RPS 2.00 2.77 1.91 0.80 0.34 0.35 0.25 41.39%
P/EPS 0.35 10.22 101.31 1.65 8.00 10.98 3.26 -31.04%
EY 284.78 9.78 0.99 60.78 12.50 9.11 30.70 44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.91 0.65 0.46 0.40 0.37 0.27 0.60%

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