[SEACERA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -51.19%
YoY- 162.5%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 96,117 90,407 78,002 92,542 78,310 86,275 85,182 2.03%
PBT 5,028 5,965 8,369 3,577 -4,707 -11,510 1,363 24.29%
Tax -3,823 -2,381 -193 456 -1,746 -1,617 1,627 -
NP 1,205 3,584 8,176 4,033 -6,453 -13,127 2,990 -14.04%
-
NP to SH 1,205 3,568 8,176 4,033 -6,453 -13,221 2,866 -13.44%
-
Tax Rate 76.03% 39.92% 2.31% -12.75% - - -119.37% -
Total Cost 94,912 86,823 69,826 88,509 84,763 99,402 82,192 2.42%
-
Net Worth 83,931 83,863 75,733 68,272 63,984 70,403 84,276 -0.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,760 1,759 533 5 - - - -
Div Payout % 146.12% 49.31% 6.52% 0.13% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 83,931 83,863 75,733 68,272 63,984 70,403 84,276 -0.06%
NOSH 58,693 58,645 53,333 53,337 53,320 53,336 53,339 1.60%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.25% 3.96% 10.48% 4.36% -8.24% -15.22% 3.51% -
ROE 1.44% 4.25% 10.80% 5.91% -10.09% -18.78% 3.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 163.76 154.16 146.25 173.50 146.87 161.76 159.70 0.41%
EPS 2.06 6.09 15.33 7.56 -12.10 -24.79 5.37 -14.75%
DPS 3.00 3.00 1.00 0.01 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.42 1.28 1.20 1.32 1.58 -1.64%
Adjusted Per Share Value based on latest NOSH - 53,316
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 15.45 14.53 12.54 14.87 12.59 13.87 13.69 2.03%
EPS 0.19 0.57 1.31 0.65 -1.04 -2.13 0.46 -13.69%
DPS 0.28 0.28 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1348 0.1217 0.1097 0.1028 0.1132 0.1355 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.60 0.89 0.35 0.28 0.48 0.57 0.43 -
P/RPS 0.37 0.58 0.24 0.16 0.33 0.35 0.27 5.38%
P/EPS 29.22 14.63 2.28 3.70 -3.97 -2.30 8.00 24.08%
EY 3.42 6.84 43.80 27.00 -25.21 -43.49 12.50 -19.41%
DY 5.00 3.37 2.86 0.04 0.00 0.00 0.00 -
P/NAPS 0.42 0.62 0.25 0.22 0.40 0.43 0.27 7.63%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 28/02/06 -
Price 0.60 0.69 0.46 0.34 0.37 0.66 0.55 -
P/RPS 0.37 0.45 0.31 0.20 0.25 0.41 0.34 1.41%
P/EPS 29.22 11.34 3.00 4.50 -3.06 -2.66 10.24 19.08%
EY 3.42 8.82 33.33 22.24 -32.71 -37.56 9.77 -16.04%
DY 5.00 4.35 2.17 0.03 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.32 0.27 0.31 0.50 0.35 3.08%

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